Annual report
7373.TEDINET S100UVDO
Period2023-09-01 → 2024-08-31
Filed2024-11-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 152
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥10.6bn | 2023-09-01 → 2024-08-31 | Cons. | Net sales |
| Revenue | ¥9.1bn | 2022-09-01 → 2023-08-31 | Cons. | Net sales |
| Revenue | ¥6.2bn | 2021-09-01 → 2022-08-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥3.7bn | 2020-09-01 → 2021-08-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥1.8bn | 2019-09-01 → 2020-08-31d | Cons. | Net sales (5-year summary) |
| Operating income | ¥2.5bn | 2023-09-01 → 2024-08-31 | Cons. | Operating income |
| Operating income | ¥2.2bn | 2022-09-01 → 2023-08-31 | Cons. | Operating income |
| Ordinary income | ¥2.5bn | 2023-09-01 → 2024-08-31 | Cons. | Ordinary income |
| Ordinary income | ¥2.2bn | 2022-09-01 → 2023-08-31 | Cons. | Ordinary income |
| Ordinary income | ¥1.6bn | 2021-09-01 → 2022-08-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥818m | 2020-09-01 → 2021-08-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥216m | 2019-09-01 → 2020-08-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥2.3bn | 2023-09-01 → 2024-08-31 | Cons. | Income before income taxes |
| Profit before tax | ¥2.0bn | 2022-09-01 → 2023-08-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥1.4bn | 2023-09-01 → 2024-08-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥1.3bn | 2022-09-01 → 2023-08-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥1.0bn | 2021-09-01 → 2022-08-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥480m | 2020-09-01 → 2021-08-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥164m | 2019-09-01 → 2020-08-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥1.4bn | 2023-09-01 → 2024-08-31 | Cons. | Profit loss |
| Net income | ¥1.3bn | 2022-09-01 → 2023-08-31 | Cons. | Profit loss |
| Total assets | ¥10.1bn | at 2024-08-31 | Cons. | Assets |
| Total assets | ¥9.1bn | at 2023-08-31 | Cons. | Assets |
| Total assets | ¥6.5bn | at 2022-08-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥5.3bn | at 2021-08-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥1.7bn | at 2020-08-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥3.4bn | at 2024-08-31 | Cons. | Liabilities |
| Total liabilities | ¥3.8bn | at 2023-08-31 | Cons. | Liabilities |
| Net assets / equity | ¥6.7bn | at 2024-08-31 | Cons. | Net assets |
| Net assets / equity | ¥5.3bn | at 2023-08-31 | Cons. | Net assets |
| Net assets / equity | ¥4.0bn | at 2022-08-31d | Cons. | Net assets |
| Net assets / equity | ¥3.0bn | at 2021-08-31d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥510m | at 2020-08-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥5.5bn | at 2024-08-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥5.6bn | at 2023-08-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥5.5bn | at 2024-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥5.6bn | at 2023-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.3bn | at 2022-08-31d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.4bn | at 2021-08-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.1bn | at 2020-08-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥1.2bn | 2023-09-01 → 2024-08-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥2.2bn | 2022-09-01 → 2023-08-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥1.7bn | 2021-09-01 → 2022-08-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥1.4bn | 2020-09-01 → 2021-08-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥357m | 2019-09-01 → 2020-08-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥1.1bn | 2023-09-01 → 2024-08-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥813m | 2022-09-01 → 2023-08-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥1.6bn | 2021-09-01 → 2022-08-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥151m | 2020-09-01 → 2021-08-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥37m | 2019-09-01 → 2020-08-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥230m | 2023-09-01 → 2024-08-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥33m | 2022-09-01 → 2023-08-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥175m | 2021-09-01 → 2022-08-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥2.0bn | 2020-09-01 → 2021-08-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥398m | 2019-09-01 → 2020-08-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥93.58 | 2023-09-01 → 2024-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥83.49 | 2022-09-01 → 2023-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥68.4 | 2021-09-01 → 2022-08-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥36.21 | 2020-09-01 → 2021-08-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥12.78 | 2019-09-01 → 2020-08-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥90.69 | 2023-09-01 → 2024-08-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥80.76 | 2022-09-01 → 2023-08-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥66.01 | 2021-09-01 → 2022-08-31d | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥34.73 | 2020-09-01 → 2021-08-31d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥439.73 | at 2024-08-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥347.83 | at 2023-08-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥264.27 | at 2022-08-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥200.56 | at 2021-08-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥39.64 | at 2020-08-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 66.7% | at 2024-08-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 58.4% | at 2023-08-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 61.6% | at 2022-08-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 57.3% | at 2021-08-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 30.4% | at 2020-08-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 23.7% | 2023-09-01 → 2024-08-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 27.3% | 2022-09-01 → 2023-08-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 29.4% | 2021-09-01 → 2022-08-31d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 27.1% | 2020-09-01 → 2021-08-31d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 38.4% | 2019-09-01 → 2020-08-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 321 | at 2024-08-31 | Cons. | Number of employees |
| Employees | 292 | at 2023-08-31 | Cons. | Number of employees |
| Employees | 215 | at 2022-08-31d | Cons. | Number of employees |
| Employees | 147 | at 2021-08-31d | Cons. | Number of employees |
| Employees | 104 | at 2020-08-31d | Cons. | Number of employees |
| Revenue | ¥10.0bn | 2023-09-01 → 2024-08-31 | Standalone | Net sales |
| Revenue | ¥8.6bn | 2022-09-01 → 2023-08-31 | Standalone | Net sales |
| Revenue | ¥6.1bn | 2021-09-01 → 2022-08-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥3.6bn | 2020-09-01 → 2021-08-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.7bn | 2019-09-01 → 2020-08-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥2.5bn | 2023-09-01 → 2024-08-31 | Standalone | Operating income |
| Operating income | ¥2.3bn | 2022-09-01 → 2023-08-31 | Standalone | Operating income |
| Ordinary income | ¥2.6bn | 2023-09-01 → 2024-08-31 | Standalone | Ordinary income |
| Ordinary income | ¥2.4bn | 2022-09-01 → 2023-08-31 | Standalone | Ordinary income |
| Ordinary income | ¥1.6bn | 2021-09-01 → 2022-08-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥713m | 2020-09-01 → 2021-08-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥200m | 2019-09-01 → 2020-08-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥2.2bn | 2023-09-01 → 2024-08-31 | Standalone | Income before income taxes |
| Profit before tax | ¥2.2bn | 2022-09-01 → 2023-08-31 | Standalone | Income before income taxes |
| Net income | ¥1.5bn | 2023-09-01 → 2024-08-31 | Standalone | Profit loss |
| Net income | ¥1.4bn | 2022-09-01 → 2023-08-31 | Standalone | Profit loss |
| Net income | ¥1.0bn | 2021-09-01 → 2022-08-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥414m | 2020-09-01 → 2021-08-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥154m | 2019-09-01 → 2020-08-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥10.1bn | at 2024-08-31 | Standalone | Assets |
| Total assets | ¥8.7bn | at 2023-08-31 | Standalone | Assets |
| Total assets | ¥6.4bn | at 2022-08-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥5.1bn | at 2021-08-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.5bn | at 2020-08-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥3.2bn | at 2024-08-31 | Standalone | Liabilities |
| Total liabilities | ¥3.3bn | at 2023-08-31 | Standalone | Liabilities |
| Net assets / equity | ¥6.9bn | at 2024-08-31 | Standalone | Net assets |
| Net assets / equity | ¥5.4bn | at 2023-08-31 | Standalone | Net assets |
| Net assets / equity | ¥3.9bn | at 2022-08-31d | Standalone | Net assets |
| Net assets / equity | ¥3.0bn | at 2021-08-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥502m | at 2020-08-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥4.9bn | at 2024-08-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥5.0bn | at 2023-08-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥99.68 | 2023-09-01 → 2024-08-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥94.55 | 2022-09-01 → 2023-08-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥68.36 | 2021-09-01 → 2022-08-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥31.22 | 2020-09-01 → 2021-08-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥11.98 | 2019-09-01 → 2020-08-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥96.6 | 2023-09-01 → 2024-08-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥91.47 | 2022-09-01 → 2023-08-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥65.98 | 2021-09-01 → 2022-08-31d | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥29.94 | 2020-09-01 → 2021-08-31d | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥30 | 2023-09-01 → 2024-08-31 | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥452.17 | at 2024-08-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥354.23 | at 2023-08-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥259.6 | at 2022-08-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥195.69 | at 2021-08-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥39.03 | at 2020-08-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 68.3% | at 2024-08-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 61.9% | at 2023-08-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 62.1% | at 2022-08-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 58.1% | at 2021-08-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 33.6% | at 2020-08-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 24.7% | 2023-09-01 → 2024-08-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 30.8% | 2022-09-01 → 2023-08-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 30.0% | 2021-09-01 → 2022-08-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 23.9% | 2020-09-01 → 2021-08-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 36.3% | 2019-09-01 → 2020-08-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 15,290,980 | at 2024-08-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 15,233,740 | at 2023-08-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 15,193,060 | at 2022-08-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 7,581,950 | at 2021-08-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 214,200 | at 2020-08-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 308 | at 2024-08-31 | Standalone | Number of employees |
| Employees | 278 | at 2023-08-31 | Standalone | Number of employees |
| Employees | 213 | at 2022-08-31d | Standalone | Number of employees |
| Employees | 143 | at 2021-08-31d | Standalone | Number of employees |
| Employees | 100 | at 2020-08-31d | 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 · 1
| Segment | Item | Period | Value |
|---|---|---|---|
| Work Innovation Businessreportable segment | employees | at 2024-08-31 | 321 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,388
| Item | Context | Value | Unit |
|---|---|---|---|
| Purchase of investments in subsidiaries resulting in change in scope of consolidation inv cf | CurrentYearDuration | -134976000 | JPY |
| Payments for sales of investments in subsidiaries resulting in change in scope of consolidation inv cf | Prior1YearDuration | － | JPY |
| Payments for sales of investments in subsidiaries resulting in change in scope of consolidation inv cf | CurrentYearDuration | -9843000 | JPY |
| Other net inv cf | Prior1YearDuration | 0 | JPY |
| Other net inv cf | CurrentYearDuration | 20000 | JPY |
| Net cash provided by used in investment activities | Prior1YearDuration | -812998000 | JPY |
| Net cash provided by used in investment activities | CurrentYearDuration | -1074081000 | JPY |
| Increase in short term loans payable fin cf | Prior1YearDuration | 800000000 | JPY |
| Increase in short term loans payable fin cf | CurrentYearDuration | 630000000 | JPY |
| Decrease in short term loans payable fin cf | Prior1YearDuration | -802686000 | JPY |
| Decrease in short term loans payable fin cf | CurrentYearDuration | -630000000 | JPY |
| Repayment of long term loans payable fin cf | Prior1YearDuration | -25782000 | JPY |
| Repayment of long term loans payable fin cf | CurrentYearDuration | -225556000 | JPY |
| Proceeds from issuance of common stock fin cf | Prior1YearDuration | 336000 | JPY |
| Proceeds from issuance of common stock fin cf | CurrentYearDuration | 498000 | JPY |
| Commission for syndicate loan fin cf | Prior1YearDuration | -5096000 | JPY |
| Commission for syndicate loan fin cf | CurrentYearDuration | -5136000 | JPY |
| Purchase of treasury stock fin cf | Prior1YearDuration | -94000 | JPY |
| Purchase of treasury stock fin cf | CurrentYearDuration | － | JPY |
| Net cash provided by used in financing activities | Prior1YearDuration | -33324000 | JPY |
| Net cash provided by used in financing activities | CurrentYearDuration | -230194000 | JPY |
| Net increase decrease in cash and cash equivalents | Prior1YearDuration | 1335616000 | JPY |
| Net increase decrease in cash and cash equivalents | CurrentYearDuration | -109346000 | JPY |
| Cash and cash equivalents | Prior2YearInstant | 4310064000 | JPY |
| Cash and cash equivalents | Prior1YearInstant | 5645680000 | JPY |
| Cash and cash equivalents | Prior1YearInstant | 5645680000 | JPY |
| Cash and cash equivalents | CurrentYearInstant | 5536334000 | JPY |
| Number of consolidated subsidiaries | CurrentYearInstant | 13 | |
| Number of unconsolidated subsidiaries and associates accounted for using equity method | CurrentYearInstant | 1 | |
| Payroll and allowances sga | Prior1YearDuration | 1562128000 | JPY |
| Payroll and allowances sga | CurrentYearDuration | 1782536000 | JPY |
| Provision of allowance for doubtful accounts sga | Prior1YearDuration | 214898000 | JPY |
| Provision of allowance for doubtful accounts sga | CurrentYearDuration | 256353000 | JPY |
| Commission fee sga | Prior1YearDuration | 380267000 | JPY |
| Commission fee sga | CurrentYearDuration | 500455000 | JPY |
| Advertising expenses | Prior1YearDuration | 364211000 | JPY |
| Advertising expenses | CurrentYearDuration | 525659000 | JPY |
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | Prior1YearDuration | 79863000 | JPY |
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | CurrentYearDuration | 24561000 | JPY |
| Cash and deposits | Prior1YearInstant_NonConsolidatedMember | 5017063000 | JPY |
| Cash and deposits | CurrentYearInstant_NonConsolidatedMember | 4905412000 | JPY |
| Accounts receivable trade | Prior1YearInstant_NonConsolidatedMember | 499964000 | JPY |
| Accounts receivable trade | CurrentYearInstant_NonConsolidatedMember | 617811000 | JPY |
| Short term investment securities | Prior1YearInstant_NonConsolidatedMember | 10000000 | JPY |
| Short term investment securities | CurrentYearInstant_NonConsolidatedMember | 531155000 | JPY |
| Prepaid expenses | Prior1YearInstant_NonConsolidatedMember | 78562000 | JPY |
| Prepaid expenses | CurrentYearInstant_NonConsolidatedMember | 95634000 | JPY |
| Accounts receivable other | Prior1YearInstant_NonConsolidatedMember | 92272000 | JPY |
| Accounts receivable other | CurrentYearInstant_NonConsolidatedMember | 759439000 | JPY |
| Other ca | Prior1YearInstant_NonConsolidatedMember | 9418000 | 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 rounding |
| 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 |