Annual report
6897.TEDINET S100O5F1
Period2021-03-01 → 2022-02-28
Filed2022-05-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 146
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥12.9bn | 2021-03-01 → 2022-02-28 | Cons. | Net sales |
| Revenue | ¥12.5bn | 2020-03-01 → 2021-02-28 | Cons. | Net sales |
| Revenue | ¥12.2bn | 2019-03-01 → 2020-02-29d | Cons. | Net sales (5-year summary) |
| Revenue | ¥11.6bn | 2018-03-01 → 2019-02-28d | Cons. | Net sales (5-year summary) |
| Revenue | ¥13.2bn | 2017-03-01 → 2018-02-28d | Cons. | Net sales (5-year summary) |
| Operating income | ¥719m | 2021-03-01 → 2022-02-28 | Cons. | Operating income |
| Operating income | ¥609m | 2020-03-01 → 2021-02-28 | Cons. | Operating income |
| Ordinary income | ¥610m | 2021-03-01 → 2022-02-28 | Cons. | Ordinary income |
| Ordinary income | ¥484m | 2020-03-01 → 2021-02-28 | Cons. | Ordinary income |
| Ordinary income | ¥67m | 2019-03-01 → 2020-02-29d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥57m | 2018-03-01 → 2019-02-28d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥105m | 2017-03-01 → 2018-02-28d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥576m | 2021-03-01 → 2022-02-28 | Cons. | Income before income taxes |
| Profit before tax | ¥187m | 2020-03-01 → 2021-02-28 | Cons. | Income before income taxes |
| Net income (owners) | ¥419m | 2021-03-01 → 2022-02-28 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥164m | 2020-03-01 → 2021-02-28 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥134m | 2019-03-01 → 2020-02-29d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥19m | 2018-03-01 → 2019-02-28d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥109m | 2017-03-01 → 2018-02-28d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥419m | 2021-03-01 → 2022-02-28 | Cons. | Profit loss |
| Net income | ¥164m | 2020-03-01 → 2021-02-28 | Cons. | Profit loss |
| Total assets | ¥11.1bn | at 2022-02-28 | Cons. | Assets |
| Total assets | ¥13.0bn | at 2021-02-28 | Cons. | Assets |
| Total assets | ¥11.6bn | at 2020-02-29d | Cons. | Total assets (5-year summary) |
| Total assets | ¥12.5bn | at 2019-02-28d | Cons. | Total assets (5-year summary) |
| Total assets | ¥12.6bn | at 2018-02-28d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥2.4bn | at 2022-02-28 | Cons. | Liabilities |
| Total liabilities | ¥4.9bn | at 2021-02-28 | Cons. | Liabilities |
| Net assets / equity | ¥8.7bn | at 2022-02-28 | Cons. | Net assets |
| Net assets / equity | ¥8.1bn | at 2021-02-28 | Cons. | Net assets |
| Net assets / equity | ¥6.3bn | at 2020-02-29d | Cons. | Net assets |
| Net assets / equity | ¥6.5bn | at 2019-02-28d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥6.6bn | at 2018-02-28d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.4bn | at 2022-02-28 | Cons. | Cash and deposits |
| Cash and deposits | ¥2.4bn | at 2021-02-28 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.0bn | at 2022-02-28 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.0bn | at 2021-02-28 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥627m | at 2020-02-29d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥365m | at 2019-02-28d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥948m | at 2018-02-28d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥1.5bn | 2021-03-01 → 2022-02-28 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥887m | 2020-03-01 → 2021-02-28 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥1.5bn | 2019-03-01 → 2020-02-29d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥2m | 2018-03-01 → 2019-02-28d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥724m | 2017-03-01 → 2018-02-28d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥524m | 2021-03-01 → 2022-02-28 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥57m | 2020-03-01 → 2021-02-28 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥115m | 2019-03-01 → 2020-02-29d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥552m | 2018-03-01 → 2019-02-28d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥332m | 2017-03-01 → 2018-02-28d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥2.0bn | 2021-03-01 → 2022-02-28 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥540m | 2020-03-01 → 2021-02-28 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥1.2bn | 2019-03-01 → 2020-02-29d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥46m | 2018-03-01 → 2019-02-28d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥3m | 2017-03-01 → 2018-02-28d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥39.64 | 2021-03-01 → 2022-02-28 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥17.44 | 2020-03-01 → 2021-02-28 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-15.32 | 2019-03-01 → 2020-02-29d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥2.17 | 2018-03-01 → 2019-02-28d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥12.43 | 2017-03-01 → 2018-02-28d | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥822.29 | at 2022-02-28 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥763.38 | at 2021-02-28 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥723.61 | at 2020-02-29d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥744.46 | at 2019-02-28d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥750.18 | at 2018-02-28d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 78.2% | at 2022-02-28 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 62.2% | at 2021-02-28 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 54.6% | at 2020-02-29d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 51.9% | at 2019-02-28d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 52.2% | at 2018-02-28d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 5.0% | 2021-03-01 → 2022-02-28 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 2.3% | 2020-03-01 → 2021-02-28 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 0.3% | 2018-03-01 → 2019-02-28d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 1.7% | 2017-03-01 → 2018-02-28d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 308 | at 2022-02-28 | Cons. | Number of employees |
| Employees | 302 | at 2021-02-28 | Cons. | Number of employees |
| Employees | 303 | at 2020-02-29d | Cons. | Number of employees |
| Employees | 303 | at 2019-02-28d | Cons. | Number of employees |
| Employees | 298 | at 2018-02-28d | Cons. | Number of employees |
| Revenue | ¥12.8bn | 2021-03-01 → 2022-02-28 | Standalone | Net sales |
| Revenue | ¥12.4bn | 2020-03-01 → 2021-02-28 | Standalone | Net sales |
| Revenue | ¥12.1bn | 2019-03-01 → 2020-02-29d | Standalone | Net sales (5-year summary) |
| Revenue | ¥11.6bn | 2018-03-01 → 2019-02-28d | Standalone | Net sales (5-year summary) |
| Revenue | ¥13.1bn | 2017-03-01 → 2018-02-28d | Standalone | Net sales (5-year summary) |
| Operating income | ¥722m | 2021-03-01 → 2022-02-28 | Standalone | Operating income |
| Operating income | ¥601m | 2020-03-01 → 2021-02-28 | Standalone | Operating income |
| Ordinary income | ¥614m | 2021-03-01 → 2022-02-28 | Standalone | Ordinary income |
| Ordinary income | ¥475m | 2020-03-01 → 2021-02-28 | Standalone | Ordinary income |
| Ordinary income | ¥56m | 2019-03-01 → 2020-02-29d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥75m | 2018-03-01 → 2019-02-28d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥102m | 2017-03-01 → 2018-02-28d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥549m | 2021-03-01 → 2022-02-28 | Standalone | Income before income taxes |
| Profit before tax | ¥178m | 2020-03-01 → 2021-02-28 | Standalone | Income before income taxes |
| Net income | ¥393m | 2021-03-01 → 2022-02-28 | Standalone | Profit loss |
| Net income | ¥155m | 2020-03-01 → 2021-02-28 | Standalone | Profit loss |
| Net income | −¥139m | 2019-03-01 → 2020-02-29d | Standalone | Net income loss (5-year summary) |
| Net income | ¥31m | 2018-03-01 → 2019-02-28d | Standalone | Net income loss (5-year summary) |
| Net income | ¥105m | 2017-03-01 → 2018-02-28d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥11.1bn | at 2022-02-28 | Standalone | Assets |
| Total assets | ¥13.1bn | at 2021-02-28 | Standalone | Assets |
| Total assets | ¥11.6bn | at 2020-02-29d | Standalone | Total assets (5-year summary) |
| Total assets | ¥12.6bn | at 2019-02-28d | Standalone | Total assets (5-year summary) |
| Total assets | ¥12.6bn | at 2018-02-28d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥2.5bn | at 2022-02-28 | Standalone | Liabilities |
| Total liabilities | ¥5.0bn | at 2021-02-28 | Standalone | Liabilities |
| Net assets / equity | ¥8.5bn | at 2022-02-28 | Standalone | Net assets |
| Net assets / equity | ¥8.1bn | at 2021-02-28 | Standalone | Net assets |
| Net assets / equity | ¥6.4bn | at 2020-02-29d | Standalone | Net assets |
| Net assets / equity | ¥6.6bn | at 2019-02-28d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥6.6bn | at 2018-02-28d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.3bn | at 2022-02-28 | Standalone | Cash and deposits |
| Cash and deposits | ¥2.3bn | at 2021-02-28 | Standalone | Cash and deposits |
| EPS (basic) | ¥37.15 | 2021-03-01 → 2022-02-28 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥16.47 | 2020-03-01 → 2021-02-28 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-15.89 | 2019-03-01 → 2020-02-29d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥3.52 | 2018-03-01 → 2019-02-28d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥12.08 | 2017-03-01 → 2018-02-28d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥15 | 2021-03-01 → 2022-02-28 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥12 | 2020-03-01 → 2021-02-28 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥11 | 2019-03-01 → 2020-02-29d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥11 | 2018-03-01 → 2019-02-28d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥10 | 2017-03-01 → 2018-02-28d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥804.1 | at 2022-02-28 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥761.68 | at 2021-02-28 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥733.57 | at 2020-02-29d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥752.88 | at 2019-02-28d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥757.22 | at 2018-02-28d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 77.0% | at 2022-02-28 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 61.7% | at 2021-02-28 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 55.1% | at 2020-02-29d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 52.3% | at 2019-02-28d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 52.5% | at 2018-02-28d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 4.7% | 2021-03-01 → 2022-02-28 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 2.1% | 2020-03-01 → 2021-02-28 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 0.2% | 2018-03-01 → 2019-02-28d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 1.6% | 2017-03-01 → 2018-02-28d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 10,843,000 | at 2022-02-28 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 10,830,000 | at 2021-02-28 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 9,030,000 | at 2020-02-29d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 9,030,000 | at 2019-02-28d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 9,030,000 | at 2018-02-28d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 303 | at 2022-02-28 | Standalone | Number of employees |
| Employees | 296 | at 2021-02-28 | Standalone | Number of employees |
| Employees | 296 | at 2020-02-29d | Standalone | Number of employees |
| Employees | 295 | at 2019-02-28d | Standalone | Number of employees |
| Employees | 289 | at 2018-02-28d | 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 · 14
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | depreciation | 2021-03-01 → 2022-02-28 | ¥90m |
| Reconciling Itemsreconciling | segment profit | 2021-03-01 → 2022-02-28 | −¥1.0bn |
| —segment total | depreciation | 2021-03-01 → 2022-02-28 | ¥254m |
| —segment total | employees | at 2022-02-28 | 269 pure |
| —segment total | revenue | 2021-03-01 → 2022-02-28 | ¥12.9bn |
| —segment total | revenue external | 2021-03-01 → 2022-02-28 | ¥12.9bn |
| —segment total | segment profit | 2021-03-01 → 2022-02-28 | ¥1.8bn |
| Reconciling Itemsreconciling | depreciation | 2020-03-01 → 2021-02-28 | ¥103m |
| Reconciling Itemsreconciling | segment profit | 2020-03-01 → 2021-02-28 | −¥975m |
| —segment total | depreciation | 2020-03-01 → 2021-02-28 | ¥252m |
| —segment total | revenue | 2020-03-01 → 2021-02-28 | ¥12.5bn |
| —segment total | revenue external | 2020-03-01 → 2021-02-28 | ¥12.5bn |
| —segment total | segment profit | 2020-03-01 → 2021-02-28 | ¥1.6bn |
| —segment total | employees | at 2022-02-28 | 264 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,665
| Item | Context | Value | Unit |
|---|---|---|---|
| Net assets per share (5-year summary) | Prior3YearInstant | 744.46 | |
| Net assets per share (5-year summary) | Prior2YearInstant | 723.61 | |
| Net assets per share (5-year summary) | Prior1YearInstant | 763.38 | |
| Net assets per share (5-year summary) | CurrentYearInstant | 822.29 | |
| Basic earnings loss per share (5-year summary) | Prior4YearDuration | 12.43 | |
| Basic earnings loss per share (5-year summary) | Prior3YearDuration | 2.17 | |
| Basic earnings loss per share (5-year summary) | Prior2YearDuration | -15.32 | |
| Basic earnings loss per share (5-year summary) | Prior1YearDuration | 17.44 | |
| Basic earnings loss per share (5-year summary) | CurrentYearDuration | 39.64 | |
| Diluted earnings per share (5-year summary) | Prior4YearDuration | － | |
| Diluted earnings per share (5-year summary) | Prior3YearDuration | － | |
| Diluted earnings per share (5-year summary) | Prior2YearDuration | － | |
| Diluted earnings per share (5-year summary) | Prior1YearDuration | － | |
| Diluted earnings per share (5-year summary) | CurrentYearDuration | － | |
| Equity to asset ratio (5-year summary) | Prior4YearInstant | 0.522 | |
| Equity to asset ratio (5-year summary) | Prior3YearInstant | 0.519 | |
| Equity to asset ratio (5-year summary) | Prior2YearInstant | 0.546 | |
| Equity to asset ratio (5-year summary) | Prior1YearInstant | 0.622 | |
| Equity to asset ratio (5-year summary) | CurrentYearInstant | 0.782 | |
| Rate of return on equity (5-year summary) | Prior4YearDuration | 0.017 | |
| Rate of return on equity (5-year summary) | Prior3YearDuration | 0.003 | |
| Rate of return on equity (5-year summary) | Prior2YearDuration | － | |
| Rate of return on equity (5-year summary) | Prior1YearDuration | 0.023 | |
| Rate of return on equity (5-year summary) | CurrentYearDuration | 0.050 | |
| Price earnings ratio (5-year summary) | Prior4YearDuration | 58.72 | |
| Price earnings ratio (5-year summary) | Prior3YearDuration | 229.03 | |
| Price earnings ratio (5-year summary) | Prior2YearDuration | － | |
| Price earnings ratio (5-year summary) | Prior1YearDuration | 80.28 | |
| Price earnings ratio (5-year summary) | CurrentYearDuration | 16.70 | |
| Net cash provided by used in operating activities (5-year summary) | Prior4YearDuration | 724117000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior3YearDuration | -1784000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior2YearDuration | 1535007000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior1YearDuration | 887296000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | CurrentYearDuration | 1517606000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior4YearDuration | -331942000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior3YearDuration | -551761000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior2YearDuration | -115014000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior1YearDuration | -56989000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | CurrentYearDuration | -524390000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior4YearDuration | -3298000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior3YearDuration | -46100000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior2YearDuration | -1163442000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior1YearDuration | 539533000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | CurrentYearDuration | -1985289000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior4YearInstant | 947773000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior3YearInstant | 365207000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior2YearInstant | 627055000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior1YearInstant | 1989568000 | JPY |
| Cash and cash equivalents (5-year summary) | CurrentYearInstant | 1009713000 | JPY |
| Number of employees | Prior4YearInstant | 298 |
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 rounding |
| balance sheet identity | pass rounding |
| balance sheet identity | pass |
| 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 |