Annual report
7368.TEDINET S100OHIF
Period2021-04-01 → 2022-03-31
Filed2022-06-27
StandardJapan GAAP
ConsolidatedNo
Data checks12 of 12 passed
Key figures · 83
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥13.2bn | 2020-04-01 → 2021-03-31 | Standalone | Net sales |
| Revenue | ¥13.1bn | 2019-04-01 → 2020-03-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥12.1bn | 2018-04-01 → 2019-03-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥11.0bn | 2017-04-01 → 2018-03-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥725m | 2021-04-01 → 2022-03-31 | Standalone | Operating income |
| Operating income | ¥1.3bn | 2020-04-01 → 2021-03-31 | Standalone | Operating income |
| Ordinary income | ¥754m | 2021-04-01 → 2022-03-31 | Standalone | Ordinary income |
| Ordinary income | ¥1.5bn | 2020-04-01 → 2021-03-31 | Standalone | Ordinary income |
| Ordinary income | ¥1.2bn | 2019-04-01 → 2020-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.1bn | 2018-04-01 → 2019-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥756m | 2017-04-01 → 2018-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥715m | 2021-04-01 → 2022-03-31 | Standalone | Income before income taxes |
| Profit before tax | ¥1.4bn | 2020-04-01 → 2021-03-31 | Standalone | Income before income taxes |
| Net income | ¥392m | 2021-04-01 → 2022-03-31 | Standalone | Profit loss |
| Net income | ¥984m | 2020-04-01 → 2021-03-31 | Standalone | Profit loss |
| Net income | ¥807m | 2019-04-01 → 2020-03-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥822m | 2018-04-01 → 2019-03-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥1.1bn | 2017-04-01 → 2018-03-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥13.5bn | at 2022-03-31 | Standalone | Assets |
| Total assets | ¥12.8bn | at 2021-03-31 | Standalone | Assets |
| Total assets | ¥12.1bn | at 2020-03-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥11.3bn | at 2019-03-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥10.2bn | at 2018-03-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥6.0bn | at 2022-03-31 | Standalone | Liabilities |
| Total liabilities | ¥6.7bn | at 2021-03-31 | Standalone | Liabilities |
| Net assets / equity | ¥7.5bn | at 2022-03-31 | Standalone | Net assets |
| Net assets / equity | ¥6.0bn | at 2021-03-31 | Standalone | Net assets |
| Net assets / equity | ¥5.2bn | at 2020-03-31d | Standalone | Net assets |
| Net assets / equity | ¥4.6bn | at 2019-03-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥3.9bn | at 2018-03-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥6.4bn | at 2022-03-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥5.5bn | at 2021-03-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥4.7bn | at 2022-03-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥5.2bn | at 2021-03-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥3.6bn | at 2020-03-31d | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥3.4bn | at 2019-03-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥515m | 2021-04-01 → 2022-03-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥2.4bn | 2020-04-01 → 2021-03-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥1.3bn | 2019-04-01 → 2020-03-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥1.6bn | 2018-04-01 → 2019-03-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥2.2bn | 2021-04-01 → 2022-03-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥653m | 2020-04-01 → 2021-03-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥806m | 2019-04-01 → 2020-03-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥753m | 2018-04-01 → 2019-03-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥1.1bn | 2021-04-01 → 2022-03-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥179m | 2020-04-01 → 2021-03-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥237m | 2019-04-01 → 2020-03-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥235m | 2018-04-01 → 2019-03-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥83.46 | 2021-04-01 → 2022-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥253.21 | 2020-04-01 → 2021-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥207.65 | 2019-04-01 → 2020-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥211.41 | 2018-04-01 → 2019-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥1,336.77 | 2017-04-01 → 2018-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥60 | 2021-04-01 → 2022-03-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥60 | 2020-04-01 → 2021-03-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥175 | 2019-04-01 → 2020-03-31d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥250 | 2018-04-01 → 2019-03-31d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥250 | 2017-04-01 → 2018-03-31d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥1,587.01 | at 2022-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,551.69 | at 2021-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,330.91 | at 2020-03-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,174.95 | at 2019-03-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥5,070.86 | at 2018-03-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 55.4% | at 2022-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 47.2% | at 2021-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 42.9% | at 2020-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 40.6% | at 2019-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 38.8% | at 2018-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 5.8% | 2021-04-01 → 2022-03-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 17.6% | 2020-04-01 → 2021-03-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 16.6% | 2019-04-01 → 2020-03-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 19.3% | 2018-04-01 → 2019-03-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 29.5% | 2017-04-01 → 2018-03-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 4,720,245 | at 2022-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 3,887,245 | at 2021-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 777,449 | at 2020-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 777,449 | at 2019-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 777,449 | at 2018-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 456 | at 2022-03-31 | Standalone | Number of employees |
| Employees | 445 | at 2021-03-31 | Standalone | Number of employees |
| Employees | 434 | at 2020-03-31d | Standalone | Number of employees |
| Employees | 417 | at 2019-03-31d | Standalone | Number of employees |
| Employees | 340 | at 2018-03-31d | 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.
Segments · 47
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | segment assets | at 2022-03-31 | ¥7.4bn |
| Reconciling Itemsreconciling | segment profit | 2021-04-01 → 2022-03-31 | −¥431m |
| Ad Promotion Businessreportable segment | capex | 2021-04-01 → 2022-03-31 | ¥9m |
| Ad Promotion Businessreportable segment | depreciation | 2021-04-01 → 2022-03-31 | ¥21m |
| Ad Promotion Businessreportable segment | employees | at 2022-03-31 | 24 pure |
| Ad Promotion Businessreportable segment | segment assets | at 2022-03-31 | ¥392m |
| Ad Promotion Businessreportable segment | segment profit | 2021-04-01 → 2022-03-31 | ¥53m |
| NAVITA Businessreportable segment | capex | 2021-04-01 → 2022-03-31 | ¥739m |
| NAVITA Businessreportable segment | depreciation | 2021-04-01 → 2022-03-31 | ¥709m |
| NAVITA Businessreportable segment | employees | at 2022-03-31 | 208 pure |
| NAVITA Businessreportable segment | segment assets | at 2022-03-31 | ¥5.3bn |
| NAVITA Businessreportable segment | segment profit | 2021-04-01 → 2022-03-31 | ¥1.1bn |
| Sign Businessreportable segment | capex | 2021-04-01 → 2022-03-31 | ¥4m |
| Sign Businessreportable segment | depreciation | 2021-04-01 → 2022-03-31 | ¥6m |
| Sign Businessreportable segment | employees | at 2022-03-31 | 17 pure |
| Sign Businessreportable segment | segment assets | at 2022-03-31 | ¥480m |
| Sign Businessreportable segment | segment profit | 2021-04-01 → 2022-03-31 | ¥10m |
| —segment total | capex | 2021-04-01 → 2022-03-31 | ¥752m |
| —segment total | depreciation | 2021-04-01 → 2022-03-31 | ¥736m |
| —segment total | segment assets | at 2022-03-31 | ¥6.1bn |
| —segment total | segment profit | 2021-04-01 → 2022-03-31 | ¥1.2bn |
| Reconciling Itemsreconciling | segment assets | at 2021-03-31 | ¥6.6bn |
| Reconciling Itemsreconciling | segment profit | 2020-04-01 → 2021-03-31 | −¥411m |
| Ad Promotion Businessreportable segment | capex | 2020-04-01 → 2021-03-31 | ¥9m |
| Ad Promotion Businessreportable segment | depreciation | 2020-04-01 → 2021-03-31 | ¥23m |
| Ad Promotion Businessreportable segment | revenue | 2020-04-01 → 2021-03-31 | ¥2.1bn |
| Ad Promotion Businessreportable segment | revenue external | 2020-04-01 → 2021-03-31 | ¥2.1bn |
| Ad Promotion Businessreportable segment | segment assets | at 2021-03-31 | ¥517m |
| Ad Promotion Businessreportable segment | segment profit | 2020-04-01 → 2021-03-31 | ¥48m |
| NAVITA Businessreportable segment | capex | 2020-04-01 → 2021-03-31 | ¥659m |
| NAVITA Businessreportable segment | depreciation | 2020-04-01 → 2021-03-31 | ¥665m |
| NAVITA Businessreportable segment | revenue | 2020-04-01 → 2021-03-31 | ¥8.4bn |
| NAVITA Businessreportable segment | revenue external | 2020-04-01 → 2021-03-31 | ¥8.4bn |
| NAVITA Businessreportable segment | segment assets | at 2021-03-31 | ¥5.0bn |
| NAVITA Businessreportable segment | segment profit | 2020-04-01 → 2021-03-31 | ¥1.3bn |
| Sign Businessreportable segment | capex | 2020-04-01 → 2021-03-31 | ¥4m |
| Sign Businessreportable segment | depreciation | 2020-04-01 → 2021-03-31 | ¥6m |
| Sign Businessreportable segment | revenue | 2020-04-01 → 2021-03-31 | ¥2.7bn |
| Sign Businessreportable segment | revenue external | 2020-04-01 → 2021-03-31 | ¥2.7bn |
| Sign Businessreportable segment | segment assets | at 2021-03-31 | ¥640m |
| Sign Businessreportable segment | segment profit | 2020-04-01 → 2021-03-31 | ¥377m |
| —segment total | capex | 2020-04-01 → 2021-03-31 | ¥671m |
| —segment total | depreciation | 2020-04-01 → 2021-03-31 | ¥694m |
| —segment total | revenue | 2020-04-01 → 2021-03-31 | ¥13.2bn |
| —segment total | revenue external | 2020-04-01 → 2021-03-31 | ¥13.2bn |
| —segment total | segment assets | at 2021-03-31 | ¥6.2bn |
| —segment total | segment profit | 2020-04-01 → 2021-03-31 | ¥1.8bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,136
| Item | Context | Value | Unit |
|---|---|---|---|
| Independent auditors report non consolidated (text) | FilingDateInstant | Text · Plus | |
| Audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)仰星監査法人 | |
| Cpa1 audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)小出 修平 | |
| Cpa2 audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)淺井 孝孔 | |
| Key audit matters non consolidated (text) | FilingDateInstant | Text · Plus | |
| Overview kam non consolidated (text) | FilingDateInstant | Text · Plus | |
| Short description kam non consolidated | FilingDateInstant_Row1Member | Original text (Japanese)１．売上債権の評価 | |
| Description including reason kam non consolidated (text) | FilingDateInstant_Row1Member | Text · Plus | |
| Reference kam non consolidated | FilingDateInstant_Row1Member | Original text (Japanese)【注記事項】（重要な会計上の見積り） | |
| Auditors response kam non consolidated (text) | FilingDateInstant_Row1Member | Text · Plus | |
| Other information non consolidated (text) | FilingDateInstant | Text · Plus | |
| Number of submission | FilingDateInstant | 1 | |
| Net sales (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 11003427000 | JPY |
| Net sales (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 12116179000 | JPY |
| Net sales (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 13065401000 | JPY |
| Net sales (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 13237395000 | JPY |
| Net sales (5-year summary) | CurrentYearDuration_NonConsolidatedMember | － | JPY |
| Revenue (key data) | Prior4YearDuration_NonConsolidatedMember | － | JPY |
| Revenue (key data) | Prior3YearDuration_NonConsolidatedMember | － | JPY |
| Revenue (key data) | Prior2YearDuration_NonConsolidatedMember | － | JPY |
| Revenue (key data) | Prior1YearDuration_NonConsolidatedMember | － | JPY |
| Revenue (key data) | CurrentYearDuration_NonConsolidatedMember | 9676056000 | JPY |
| Ordinary income loss (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 756406000 | JPY |
| Ordinary income loss (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 1129509000 | JPY |
| Ordinary income loss (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 1204513000 | JPY |
| Ordinary income loss (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 1460018000 | JPY |
| Ordinary income loss (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 754246000 | JPY |
| Net income loss (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 1055232000 | JPY |
| Net income loss (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 821794000 | JPY |
| Net income loss (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 807184000 | JPY |
| Net income loss (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 984297000 | JPY |
| Net income loss (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 391698000 | JPY |
| Equity in earnings losses of affiliates if equity method is applied (5-year summary) | Prior4YearDuration_NonConsolidatedMember | － | JPY |
| Equity in earnings losses of affiliates if equity method is applied (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － | JPY |
| Equity in earnings losses of affiliates if equity method is applied (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | JPY |
| Equity in earnings losses of affiliates if equity method is applied (5-year summary) | Prior1YearDuration_NonConsolidatedMember | － | JPY |
| Equity in earnings losses of affiliates if equity method is applied (5-year summary) | CurrentYearDuration_NonConsolidatedMember | － | JPY |
| Capital stock (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 153236000 | JPY |
| Capital stock (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 153236000 | JPY |
| Capital stock (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 153236000 | JPY |
| Capital stock (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 153236000 | JPY |
| Capital stock (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 923761000 | JPY |
| Total number of issued shares (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 777449 | |
| Total number of issued shares (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 777449 | |
| Total number of issued shares (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 777449 | |
| Total number of issued shares (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 3887245 | |
| Total number of issued shares (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 4720245 | |
| Net assets (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 3942337000 | JPY |
| Net assets (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 4567311000 | JPY |
| Net assets (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 5173580000 | 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 · 12 of 12 passed
| balance sheet identity | pass rounding |
| 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 · operating cash flow | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |