Annual report
6597.TEDINET S100P9N4
Period2021-07-01 → 2022-06-30
Filed2022-09-29
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 87
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥6.0bn | 2021-07-01 → 2022-06-30 | Standalone | Net sales |
| Revenue | ¥5.8bn | 2020-07-01 → 2021-06-30 | Standalone | Net sales |
| Revenue | ¥4.7bn | 2019-07-01 → 2020-06-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥5.4bn | 2018-07-01 → 2019-06-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥4.1bn | 2017-07-01 → 2018-06-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥653m | 2021-07-01 → 2022-06-30 | Standalone | Operating income |
| Operating income | ¥677m | 2020-07-01 → 2021-06-30 | Standalone | Operating income |
| Ordinary income | ¥630m | 2021-07-01 → 2022-06-30 | Standalone | Ordinary income |
| Ordinary income | ¥666m | 2020-07-01 → 2021-06-30 | Standalone | Ordinary income |
| Ordinary income | ¥465m | 2019-07-01 → 2020-06-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥367m | 2018-07-01 → 2019-06-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥292m | 2017-07-01 → 2018-06-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥631m | 2021-07-01 → 2022-06-30 | Standalone | Income before income taxes |
| Profit before tax | ¥666m | 2020-07-01 → 2021-06-30 | Standalone | Income before income taxes |
| Net income | ¥433m | 2021-07-01 → 2022-06-30 | Standalone | Profit loss |
| Net income | ¥447m | 2020-07-01 → 2021-06-30 | Standalone | Profit loss |
| Net income | ¥307m | 2019-07-01 → 2020-06-30d | Standalone | Net income loss (5-year summary) |
| Net income | ¥219m | 2018-07-01 → 2019-06-30d | Standalone | Net income loss (5-year summary) |
| Net income | ¥190m | 2017-07-01 → 2018-06-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥4.6bn | at 2022-06-30 | Standalone | Assets |
| Total assets | ¥3.3bn | at 2021-06-30 | Standalone | Assets |
| Total assets | ¥2.7bn | at 2020-06-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.3bn | at 2019-06-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.0bn | at 2018-06-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥2.4bn | at 2022-06-30 | Standalone | Liabilities |
| Total liabilities | ¥1.5bn | at 2021-06-30 | Standalone | Liabilities |
| Net assets / equity | ¥2.2bn | at 2022-06-30 | Standalone | Net assets |
| Net assets / equity | ¥1.7bn | at 2021-06-30 | Standalone | Net assets |
| Net assets / equity | ¥1.5bn | at 2020-06-30d | Standalone | Net assets |
| Net assets / equity | ¥1.1bn | at 2019-06-30d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥833m | at 2018-06-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.3bn | at 2022-06-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.7bn | at 2021-06-30 | Standalone | Cash and deposits |
| Cash & equivalents | ¥1.3bn | at 2022-06-30 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥1.7bn | at 2021-06-30 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥1.4bn | at 2020-06-30d | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥938m | at 2019-06-30d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥576m | at 2018-06-30d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥1.2bn | 2021-07-01 → 2022-06-30 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥426m | 2020-07-01 → 2021-06-30 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥342m | 2019-07-01 → 2020-06-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥537m | 2018-07-01 → 2019-06-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥191m | 2017-07-01 → 2018-06-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥126m | 2021-07-01 → 2022-06-30 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥100m | 2020-07-01 → 2021-06-30 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥61m | 2019-07-01 → 2020-06-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥48m | 2018-07-01 → 2019-06-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥47m | 2017-07-01 → 2018-06-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥830m | 2021-07-01 → 2022-06-30 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | ¥4m | 2020-07-01 → 2021-06-30 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | ¥181m | 2019-07-01 → 2020-06-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥126m | 2018-07-01 → 2019-06-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥19m | 2017-07-01 → 2018-06-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥102.92 | 2021-07-01 → 2022-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥107.87 | 2020-07-01 → 2021-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥75.37 | 2019-07-01 → 2020-06-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥54.33 | 2018-07-01 → 2019-06-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥46.99 | 2017-07-01 → 2018-06-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥100.07 | 2021-07-01 → 2022-06-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥104.06 | 2020-07-01 → 2021-06-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥71.06 | 2019-07-01 → 2020-06-30d | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥25 | 2021-07-01 → 2022-06-30 | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥523.81 | at 2022-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥416.9 | at 2021-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥353 | at 2020-06-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥260.43 | at 2019-06-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥206.1 | at 2018-06-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 48.6% | at 2022-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 52.8% | at 2021-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 54.8% | at 2020-06-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 46.2% | at 2019-06-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 41.2% | at 2018-06-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 21.9% | 2021-07-01 → 2022-06-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 28.1% | 2020-07-01 → 2021-06-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 24.5% | 2019-07-01 → 2020-06-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 23.3% | 2018-07-01 → 2019-06-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 25.7% | 2017-07-01 → 2018-06-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 4,302,000 | at 2022-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 4,233,500 | at 2021-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 4,119,000 | at 2020-06-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 8,080 | at 2019-06-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 8,080 | at 2018-06-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 108 | at 2022-06-30 | Standalone | Number of employees |
| Employees | 92 | at 2021-06-30 | Standalone | Number of employees |
| Employees | 85 | at 2020-06-30d | Standalone | Number of employees |
| Employees | 84 | at 2019-06-30d | Standalone | Number of employees |
| Employees | 81 | at 2018-06-30d | 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 · 42
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | capex | 2021-07-01 → 2022-06-30 | ¥8m |
| Reconciling Itemsreconciling | segment assets | at 2022-06-30 | ¥35m |
| CTO Businessreportable segment | capex | 2021-07-01 → 2022-06-30 | ¥19m |
| CTO Businessreportable segment | depreciation | 2021-07-01 → 2022-06-30 | ¥12m |
| CTO Businessreportable segment | employees | at 2022-06-30 | 43 pure |
| CTO Businessreportable segment | revenue | 2021-07-01 → 2022-06-30 | ¥2.1bn |
| CTO Businessreportable segment | revenue external | 2021-07-01 → 2022-06-30 | ¥2.1bn |
| CTO Businessreportable segment | segment assets | at 2022-06-30 | ¥1.8bn |
| CTO Businessreportable segment | segment profit | 2021-07-01 → 2022-06-30 | ¥223m |
| HPC Businessreportable segment | capex | 2021-07-01 → 2022-06-30 | ¥25m |
| HPC Businessreportable segment | depreciation | 2021-07-01 → 2022-06-30 | ¥49m |
| HPC Businessreportable segment | employees | at 2022-06-30 | 54 pure |
| HPC Businessreportable segment | revenue | 2021-07-01 → 2022-06-30 | ¥4.0bn |
| HPC Businessreportable segment | revenue external | 2021-07-01 → 2022-06-30 | ¥4.0bn |
| HPC Businessreportable segment | segment assets | at 2022-06-30 | ¥2.7bn |
| HPC Businessreportable segment | segment profit | 2021-07-01 → 2022-06-30 | ¥430m |
| —segment total | capex | 2021-07-01 → 2022-06-30 | ¥44m |
| —segment total | depreciation | 2021-07-01 → 2022-06-30 | ¥61m |
| —segment total | revenue | 2021-07-01 → 2022-06-30 | ¥6.0bn |
| —segment total | revenue external | 2021-07-01 → 2022-06-30 | ¥6.0bn |
| —segment total | segment assets | at 2022-06-30 | ¥4.5bn |
| —segment total | segment profit | 2021-07-01 → 2022-06-30 | ¥653m |
| Reconciling Itemsreconciling | capex | 2020-07-01 → 2021-06-30 | ¥8m |
| Reconciling Itemsreconciling | segment assets | at 2021-06-30 | ¥39m |
| CTO Businessreportable segment | capex | 2020-07-01 → 2021-06-30 | ¥5m |
| CTO Businessreportable segment | depreciation | 2020-07-01 → 2021-06-30 | ¥11m |
| CTO Businessreportable segment | revenue | 2020-07-01 → 2021-06-30 | ¥1.9bn |
| CTO Businessreportable segment | revenue external | 2020-07-01 → 2021-06-30 | ¥1.9bn |
| CTO Businessreportable segment | segment assets | at 2021-06-30 | ¥1.4bn |
| CTO Businessreportable segment | segment profit | 2020-07-01 → 2021-06-30 | ¥183m |
| HPC Businessreportable segment | capex | 2020-07-01 → 2021-06-30 | ¥63m |
| HPC Businessreportable segment | depreciation | 2020-07-01 → 2021-06-30 | ¥54m |
| HPC Businessreportable segment | revenue | 2020-07-01 → 2021-06-30 | ¥4.0bn |
| HPC Businessreportable segment | revenue external | 2020-07-01 → 2021-06-30 | ¥4.0bn |
| HPC Businessreportable segment | segment assets | at 2021-06-30 | ¥1.8bn |
| HPC Businessreportable segment | segment profit | 2020-07-01 → 2021-06-30 | ¥494m |
| —segment total | capex | 2020-07-01 → 2021-06-30 | ¥68m |
| —segment total | depreciation | 2020-07-01 → 2021-06-30 | ¥65m |
| —segment total | revenue | 2020-07-01 → 2021-06-30 | ¥5.8bn |
| —segment total | revenue external | 2020-07-01 → 2021-06-30 | ¥5.8bn |
| —segment total | segment assets | at 2021-06-30 | ¥3.2bn |
| —segment total | segment profit | 2020-07-01 → 2021-06-30 | ¥677m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 964
| Item | Context | Value | Unit |
|---|---|---|---|
| Total amount of remuneration etc remuneration etc by category of directors and other officers | CurrentYearDuration_OutsideDirectorsAndOtherOfficersMember | 18900000 | JPY |
| Base remuneration remuneration etc by category of directors and other officers | CurrentYearDuration_OutsideDirectorsAndOtherOfficersMember | 18900000 | JPY |
| Bonus remuneration etc by category of directors and other officers | CurrentYearDuration_OutsideDirectorsAndOtherOfficersMember | － | JPY |
| Restricted share awards remuneration etc by category of directors and other officers | CurrentYearDuration_OutsideDirectorsAndOtherOfficersMember | － | JPY |
| Retirement benefits remuneration etc by category of directors and other officers | CurrentYearDuration_OutsideDirectorsAndOtherOfficersMember | － | JPY |
| Number of directors and other officers remuneration etc by category of directors and other officers | CurrentYearDuration_OutsideDirectorsAndOtherOfficersMember | 3 | |
| Number of issues shares not listed investment shares held for pure investment reporting company | CurrentYearInstant | 1 | |
| Book value equity securities not listed investment equity securities held for pure investment reporting company | CurrentYearInstant | 51200000 | JPY |
| Number of issues shares not listed investment shares held for pure investment reporting company | Prior1YearInstant | － | |
| Book value equity securities not listed investment equity securities held for pure investment reporting company | Prior1YearInstant | － | JPY |
| Number of issues shares other than those not listed investment shares held for pure investment reporting company | CurrentYearInstant | － | |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | CurrentYearInstant | － | JPY |
| Number of issues shares other than those not listed investment shares held for pure investment reporting company | Prior1YearInstant | － | |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | Prior1YearInstant | － | JPY |
| Cash and deposits | Prior1YearInstant_NonConsolidatedMember | 1730503000 | JPY |
| Cash and deposits | CurrentYearInstant_NonConsolidatedMember | 1300298000 | JPY |
| Notes receivable trade | Prior1YearInstant_NonConsolidatedMember | － | JPY |
| Notes receivable trade | CurrentYearInstant_NonConsolidatedMember | 2090000 | JPY |
| Accounts receivable trade | Prior1YearInstant_NonConsolidatedMember | 475876000 | JPY |
| Accounts receivable trade | CurrentYearInstant_NonConsolidatedMember | 1648284000 | JPY |
| Electronically recorded monetary claims operating ca | Prior1YearInstant_NonConsolidatedMember | 138251000 | JPY |
| Electronically recorded monetary claims operating ca | CurrentYearInstant_NonConsolidatedMember | 120600000 | JPY |
| Finished goods | Prior1YearInstant_NonConsolidatedMember | 6246000 | JPY |
| Finished goods | CurrentYearInstant_NonConsolidatedMember | 25222000 | JPY |
| Work in process | Prior1YearInstant_NonConsolidatedMember | 105827000 | JPY |
| Work in process | CurrentYearInstant_NonConsolidatedMember | 109030000 | JPY |
| Raw materials and supplies | Prior1YearInstant_NonConsolidatedMember | 311025000 | JPY |
| Raw materials and supplies | CurrentYearInstant_NonConsolidatedMember | 825716000 | JPY |
| Goods in transit ca | Prior1YearInstant_NonConsolidatedMember | 48234000 | JPY |
| Goods in transit ca | CurrentYearInstant_NonConsolidatedMember | 22874000 | JPY |
| Advance payments trade | Prior1YearInstant_NonConsolidatedMember | 127352000 | JPY |
| Advance payments trade | CurrentYearInstant_NonConsolidatedMember | 41369000 | JPY |
| Prepaid expenses | Prior1YearInstant_NonConsolidatedMember | 37315000 | JPY |
| Prepaid expenses | CurrentYearInstant_NonConsolidatedMember | 84975000 | JPY |
| Other ca | Prior1YearInstant_NonConsolidatedMember | 26078000 | JPY |
| Other ca | CurrentYearInstant_NonConsolidatedMember | 34492000 | JPY |
| Current assets | Prior1YearInstant_NonConsolidatedMember | 3006712000 | JPY |
| Current assets | CurrentYearInstant_NonConsolidatedMember | 4214955000 | JPY |
| Buildings net | Prior1YearInstant_NonConsolidatedMember | 43755000 | JPY |
| Buildings net | CurrentYearInstant_NonConsolidatedMember | 40217000 | JPY |
| Machinery and equipment net | Prior1YearInstant_NonConsolidatedMember | 56032000 | JPY |
| Machinery and equipment net | CurrentYearInstant_NonConsolidatedMember | 37145000 | JPY |
| Vehicles net | Prior1YearInstant_NonConsolidatedMember | 2648000 | JPY |
| Vehicles net | CurrentYearInstant_NonConsolidatedMember | 2234000 | JPY |
| Tools furniture and fixtures net | Prior1YearInstant_NonConsolidatedMember | 5538000 | JPY |
| Tools furniture and fixtures net | CurrentYearInstant_NonConsolidatedMember | 19765000 | JPY |
| Land | Prior1YearInstant_NonConsolidatedMember | 14698000 | JPY |
| Land | CurrentYearInstant_NonConsolidatedMember | 14698000 | JPY |
| Property plant and equipment | Prior1YearInstant_NonConsolidatedMember | 122674000 | JPY |
| Property plant and equipment | CurrentYearInstant_NonConsolidatedMember | 114060000 | 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 · 13 of 13 passed
| balance sheet identity | pass rounding |
| 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 · operating cash flow | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |