Annual report
7041.TEDINET S100PUML
Period2021-10-01 → 2022-09-30
Filed2022-12-22
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 151
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥21.4bn | 2021-10-01 → 2022-09-30 | Cons. | Net sales |
| Revenue | ¥19.5bn | 2020-10-01 → 2021-09-30 | Cons. | Net sales |
| Revenue | ¥20.1bn | 2019-10-01 → 2020-09-30d | Cons. | Net sales (5-year summary) |
| Revenue | ¥22.2bn | 2018-10-01 → 2019-09-30d | Cons. | Net sales (5-year summary) |
| Revenue | ¥20.6bn | 2017-10-01 → 2018-09-30d | Cons. | Net sales (5-year summary) |
| Operating income | ¥484m | 2021-10-01 → 2022-09-30 | Cons. | Operating income |
| Operating income | ¥377m | 2020-10-01 → 2021-09-30 | Cons. | Operating income |
| Ordinary income | ¥464m | 2021-10-01 → 2022-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥475m | 2020-10-01 → 2021-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥411m | 2019-10-01 → 2020-09-30d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥434m | 2018-10-01 → 2019-09-30d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥560m | 2017-10-01 → 2018-09-30d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥464m | 2021-10-01 → 2022-09-30 | Cons. | Income before income taxes |
| Profit before tax | ¥472m | 2020-10-01 → 2021-09-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥288m | 2021-10-01 → 2022-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥308m | 2020-10-01 → 2021-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥215m | 2019-10-01 → 2020-09-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥265m | 2018-10-01 → 2019-09-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥336m | 2017-10-01 → 2018-09-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥287m | 2021-10-01 → 2022-09-30 | Cons. | Profit loss |
| Net income | ¥308m | 2020-10-01 → 2021-09-30 | Cons. | Profit loss |
| Total assets | ¥5.8bn | at 2022-09-30 | Cons. | Assets |
| Total assets | ¥5.1bn | at 2021-09-30 | Cons. | Assets |
| Total assets | ¥5.0bn | at 2020-09-30d | Cons. | Total assets (5-year summary) |
| Total assets | ¥5.4bn | at 2019-09-30d | Cons. | Total assets (5-year summary) |
| Total assets | ¥4.8bn | at 2018-09-30d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥2.7bn | at 2022-09-30 | Cons. | Liabilities |
| Total liabilities | ¥2.4bn | at 2021-09-30 | Cons. | Liabilities |
| Net assets / equity | ¥3.1bn | at 2022-09-30 | Cons. | Net assets |
| Net assets / equity | ¥2.8bn | at 2021-09-30 | Cons. | Net assets |
| Net assets / equity | ¥2.5bn | at 2020-09-30d | Cons. | Net assets |
| Net assets / equity | ¥2.3bn | at 2019-09-30d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥1.2bn | at 2018-09-30d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥2.0bn | at 2022-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥2.0bn | at 2021-09-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥2.0bn | at 2022-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.0bn | at 2021-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.1bn | at 2020-09-30d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.0bn | at 2019-09-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.9bn | at 2018-09-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥652m | 2021-10-01 → 2022-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥245m | 2020-10-01 → 2021-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥672m | 2019-10-01 → 2020-09-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥125m | 2018-10-01 → 2019-09-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥624m | 2017-10-01 → 2018-09-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥742m | 2021-10-01 → 2022-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥188m | 2020-10-01 → 2021-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥67m | 2019-10-01 → 2020-09-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥188m | 2018-10-01 → 2019-09-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥100m | 2017-10-01 → 2018-09-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥107m | 2021-10-01 → 2022-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥171m | 2020-10-01 → 2021-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥474m | 2019-10-01 → 2020-09-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥421m | 2018-10-01 → 2019-09-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥389m | 2017-10-01 → 2018-09-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥52.47 | 2021-10-01 → 2022-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥56.25 | 2020-10-01 → 2021-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥39.47 | 2019-10-01 → 2020-09-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥48.83 | 2018-10-01 → 2019-09-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥71.52 | 2017-10-01 → 2018-09-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥51.9 | 2021-10-01 → 2022-09-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥55.51 | 2020-10-01 → 2021-09-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥38.74 | 2019-10-01 → 2020-09-30d | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥45.31 | 2018-10-01 → 2019-09-30d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥559.89 | at 2022-09-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥507.71 | at 2021-09-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥452.2 | at 2020-09-30d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥412.74 | at 2019-09-30d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥257.54 | at 2018-09-30d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 52.8% | at 2022-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 54.1% | at 2021-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 49.3% | at 2020-09-30d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 42.1% | at 2019-09-30d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 25.3% | at 2018-09-30d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 9.8% | 2021-10-01 → 2022-09-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 11.7% | 2020-10-01 → 2021-09-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 9.1% | 2019-10-01 → 2020-09-30d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 15.3% | 2018-10-01 → 2019-09-30d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 32.2% | 2017-10-01 → 2018-09-30d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 441 | at 2022-09-30 | Cons. | Number of employees |
| Employees | 394 | at 2021-09-30 | Cons. | Number of employees |
| Employees | 429 | at 2020-09-30d | Cons. | Number of employees |
| Employees | 448 | at 2019-09-30d | Cons. | Number of employees |
| Employees | 418 | at 2018-09-30d | Cons. | Number of employees |
| Revenue | ¥1.1bn | 2021-10-01 → 2022-09-30 | Standalone | Operating revenue1 |
| Revenue | ¥999m | 2020-10-01 → 2021-09-30 | Standalone | Operating revenue1 |
| Revenue | ¥988m | 2019-10-01 → 2020-09-30d | Standalone | Operating revenue1 (5-year summary) |
| Revenue | ¥761m | 2018-10-01 → 2019-09-30d | Standalone | Operating revenue1 (5-year summary) |
| Revenue | ¥707m | 2017-10-01 → 2018-09-30d | Standalone | Operating revenue1 (5-year summary) |
| Operating income | ¥304m | 2021-10-01 → 2022-09-30 | Standalone | Operating income |
| Operating income | ¥267m | 2020-10-01 → 2021-09-30 | Standalone | Operating income |
| Ordinary income | ¥295m | 2021-10-01 → 2022-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥278m | 2020-10-01 → 2021-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥318m | 2019-10-01 → 2020-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥85m | 2018-10-01 → 2019-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥111m | 2017-10-01 → 2018-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥295m | 2021-10-01 → 2022-09-30 | Standalone | Income before income taxes |
| Profit before tax | ¥278m | 2020-10-01 → 2021-09-30 | Standalone | Income before income taxes |
| Net income | ¥252m | 2021-10-01 → 2022-09-30 | Standalone | Profit loss |
| Net income | ¥246m | 2020-10-01 → 2021-09-30 | Standalone | Profit loss |
| Net income | ¥277m | 2019-10-01 → 2020-09-30d | Standalone | Net income loss (5-year summary) |
| Net income | ¥49m | 2018-10-01 → 2019-09-30d | Standalone | Net income loss (5-year summary) |
| Net income | ¥72m | 2017-10-01 → 2018-09-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥2.7bn | at 2022-09-30 | Standalone | Assets |
| Total assets | ¥2.2bn | at 2021-09-30 | Standalone | Assets |
| Total assets | ¥2.1bn | at 2020-09-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.2bn | at 2019-09-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.7bn | at 2018-09-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥624m | at 2022-09-30 | Standalone | Liabilities |
| Total liabilities | ¥447m | at 2021-09-30 | Standalone | Liabilities |
| Net assets / equity | ¥2.0bn | at 2022-09-30 | Standalone | Net assets |
| Net assets / equity | ¥1.8bn | at 2021-09-30 | Standalone | Net assets |
| Net assets / equity | ¥1.5bn | at 2020-09-30d | Standalone | Net assets |
| Net assets / equity | ¥1.3bn | at 2019-09-30d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥440m | at 2018-09-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥131m | at 2022-09-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥72m | at 2021-09-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥45.91 | 2021-10-01 → 2022-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥44.85 | 2020-10-01 → 2021-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥50.85 | 2019-10-01 → 2020-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥9.09 | 2018-10-01 → 2019-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥15.33 | 2017-10-01 → 2018-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥45.41 | 2021-10-01 → 2022-09-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥44.26 | 2020-10-01 → 2021-09-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥49.91 | 2019-10-01 → 2020-09-30d | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥8.43 | 2018-10-01 → 2019-09-30d | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥373.35 | at 2022-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥327.5 | at 2021-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥282.63 | at 2020-09-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥231.79 | at 2019-09-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥93.46 | at 2018-09-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 76.6% | at 2022-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 80.0% | at 2021-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 73.7% | at 2020-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 56.6% | at 2019-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 26.1% | at 2018-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 13.1% | 2021-10-01 → 2022-09-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 14.7% | 2020-10-01 → 2021-09-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 19.7% | 2019-10-01 → 2020-09-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 5.8% | 2018-10-01 → 2019-09-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 17.9% | 2017-10-01 → 2018-09-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 5,484,000 | at 2022-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,477,000 | at 2021-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,452,500 | at 2020-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,452,500 | at 2019-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 4,700,000 | at 2018-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 37 | at 2022-09-30 | Standalone | Number of employees |
| Employees | 35 | at 2021-09-30 | Standalone | Number of employees |
| Employees | 35 | at 2020-09-30d | Standalone | Number of employees |
| Employees | 31 | at 2019-09-30d | Standalone | Number of employees |
| Employees | 28 | at 2018-09-30d | 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.
All source rows · 1,102
| Item | Context | Value | Unit |
|---|---|---|---|
| Proceeds from subsidy income2 ope cf | Prior1YearDuration | 104639000 | JPY |
| Proceeds from subsidy income2 ope cf | CurrentYearDuration | 11931000 | JPY |
| Income taxes paid ope cf | Prior1YearDuration | -151375000 | JPY |
| Income taxes paid ope cf | CurrentYearDuration | -146332000 | JPY |
| Income taxes refund ope cf | Prior1YearDuration | 56332000 | JPY |
| Income taxes refund ope cf | CurrentYearDuration | 65373000 | JPY |
| Net cash provided by used in operating activities | Prior1YearDuration | 244758000 | JPY |
| Net cash provided by used in operating activities | CurrentYearDuration | 652223000 | JPY |
| Purchase of property plant and equipment inv cf | Prior1YearDuration | -43906000 | JPY |
| Purchase of property plant and equipment inv cf | CurrentYearDuration | -56645000 | JPY |
| Proceeds from sales of property plant and equipment inv cf | Prior1YearDuration | 363000 | JPY |
| Proceeds from sales of property plant and equipment inv cf | CurrentYearDuration | － | JPY |
| Purchase of intangible assets inv cf | Prior1YearDuration | -6824000 | JPY |
| Purchase of intangible assets inv cf | CurrentYearDuration | -15028000 | JPY |
| Payments for lease deposits inv cf | Prior1YearDuration | -12432000 | JPY |
| Payments for lease deposits inv cf | CurrentYearDuration | -20409000 | JPY |
| Collection of lease deposits inv cf | Prior1YearDuration | 29809000 | JPY |
| Collection of lease deposits inv cf | CurrentYearDuration | 3407000 | JPY |
| Purchase of investment securities inv cf | Prior1YearDuration | -150714000 | JPY |
| Purchase of investment securities inv cf | CurrentYearDuration | -653587000 | JPY |
| Other net inv cf | Prior1YearDuration | -4368000 | JPY |
| Other net inv cf | CurrentYearDuration | -115000 | JPY |
| Net cash provided by used in investment activities | Prior1YearDuration | -188073000 | JPY |
| Net cash provided by used in investment activities | CurrentYearDuration | -742378000 | JPY |
| Net increase decrease in short term loans payable fin cf | Prior1YearDuration | 50000000 | JPY |
| Net increase decrease in short term loans payable fin cf | CurrentYearDuration | 250000000 | JPY |
| Repayment of long term loans payable fin cf | Prior1YearDuration | -201684000 | JPY |
| Repayment of long term loans payable fin cf | CurrentYearDuration | -117184000 | JPY |
| Redemption of bonds fin cf | Prior1YearDuration | -16000000 | JPY |
| Redemption of bonds fin cf | CurrentYearDuration | － | JPY |
| Proceeds from exercise of stock option fin cf | Prior1YearDuration | 1450000 | JPY |
| Proceeds from exercise of stock option fin cf | CurrentYearDuration | 2030000 | JPY |
| Proceeds from share issuance to non controlling shareholders fin cf | Prior1YearDuration | 500000 | JPY |
| Proceeds from share issuance to non controlling shareholders fin cf | CurrentYearDuration | － | JPY |
| Commission for syndicated loans paid fin cf | Prior1YearDuration | － | JPY |
| Commission for syndicated loans paid fin cf | CurrentYearDuration | -23257000 | JPY |
| Other net fin cf | Prior1YearDuration | -5237000 | JPY |
| Other net fin cf | CurrentYearDuration | -5020000 | JPY |
| Net cash provided by used in financing activities | Prior1YearDuration | -170971000 | JPY |
| Net cash provided by used in financing activities | CurrentYearDuration | 106568000 | JPY |
| Net increase decrease in cash and cash equivalents | Prior1YearDuration | -114286000 | JPY |
| Net increase decrease in cash and cash equivalents | CurrentYearDuration | 16412000 | JPY |
| Cash and cash equivalents | Prior2YearInstant | 2113073000 | JPY |
| Cash and cash equivalents | Prior1YearInstant | 1998787000 | JPY |
| Cash and cash equivalents | Prior1YearInstant | 1998787000 | JPY |
| Cash and cash equivalents | CurrentYearInstant | 2015200000 | JPY |
| Number of consolidated subsidiaries | CurrentYearInstant | 7 | |
| Notes receivable trade | CurrentYearInstant | 13791000 | JPY |
| Accounts receivable trade | CurrentYearInstant | 2341342000 | JPY |
| Contract liabilities | CurrentYearInstant | 10620000 | 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 |