Annual report
7585.TEDINET S100P8HI
Period2021-07-01 → 2022-06-30
Filed2022-09-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 147
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥665m | 2021-07-01 → 2022-06-30 | Cons. | Net sales |
| Revenue | ¥733m | 2020-07-01 → 2021-06-30 | Cons. | Net sales |
| Revenue | ¥2.3bn | 2019-07-01 → 2020-06-30d | Cons. | Net sales (5-year summary) |
| Revenue | ¥3.6bn | 2018-07-01 → 2019-06-30d | Cons. | Net sales (5-year summary) |
| Revenue | ¥4.2bn | 2017-07-01 → 2018-06-30d | Cons. | Net sales (5-year summary) |
| Operating income | −¥588m | 2021-07-01 → 2022-06-30 | Cons. | Operating income |
| Operating income | −¥1.0bn | 2020-07-01 → 2021-06-30 | Cons. | Operating income |
| Ordinary income | −¥66m | 2021-07-01 → 2022-06-30 | Cons. | Ordinary income |
| Ordinary income | −¥640m | 2020-07-01 → 2021-06-30 | Cons. | Ordinary income |
| Ordinary income | −¥296m | 2019-07-01 → 2020-06-30d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥118m | 2018-07-01 → 2019-06-30d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥115m | 2017-07-01 → 2018-06-30d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | −¥4m | 2021-07-01 → 2022-06-30 | Cons. | Income before income taxes |
| Profit before tax | −¥501m | 2020-07-01 → 2021-06-30 | Cons. | Income before income taxes |
| Net income (owners) | −¥9m | 2021-07-01 → 2022-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥505m | 2020-07-01 → 2021-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥628m | 2019-07-01 → 2020-06-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥314m | 2018-07-01 → 2019-06-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥522m | 2017-07-01 → 2018-06-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | −¥9m | 2021-07-01 → 2022-06-30 | Cons. | Profit loss |
| Net income | −¥505m | 2020-07-01 → 2021-06-30 | Cons. | Profit loss |
| Total assets | ¥1.8bn | at 2022-06-30 | Cons. | Assets |
| Total assets | ¥1.8bn | at 2021-06-30 | Cons. | Assets |
| Total assets | ¥2.2bn | at 2020-06-30d | Cons. | Total assets (5-year summary) |
| Total assets | ¥3.0bn | at 2019-06-30d | Cons. | Total assets (5-year summary) |
| Total assets | ¥3.5bn | at 2018-06-30d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥669m | at 2022-06-30 | Cons. | Liabilities |
| Total liabilities | ¥629m | at 2021-06-30 | Cons. | Liabilities |
| Net assets / equity | ¥1.2bn | at 2022-06-30 | Cons. | Net assets |
| Net assets / equity | ¥1.2bn | at 2021-06-30 | Cons. | Net assets |
| Net assets / equity | ¥1.7bn | at 2020-06-30d | Cons. | Net assets |
| Net assets / equity | ¥2.4bn | at 2019-06-30d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥2.7bn | at 2018-06-30d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥958m | at 2022-06-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥806m | at 2021-06-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥648m | at 2022-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥556m | at 2021-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥575m | at 2020-06-30d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.2bn | at 2019-06-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.3bn | at 2018-06-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥117m | 2021-07-01 → 2022-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥450m | 2020-07-01 → 2021-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥543m | 2019-07-01 → 2020-06-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥36m | 2018-07-01 → 2019-06-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥19m | 2017-07-01 → 2018-06-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥69m | 2021-07-01 → 2022-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥185m | 2020-07-01 → 2021-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥2m | 2019-07-01 → 2020-06-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥116m | 2018-07-01 → 2019-06-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥99m | 2017-07-01 → 2018-06-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥45m | 2021-07-01 → 2022-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥246m | 2020-07-01 → 2021-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥44m | 2019-07-01 → 2020-06-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥20m | 2018-07-01 → 2019-06-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥117m | 2017-07-01 → 2018-06-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-2.3 | 2021-07-01 → 2022-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-132.47 | 2020-07-01 → 2021-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-164.77 | 2019-07-01 → 2020-06-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-82.28 | 2018-07-01 → 2019-06-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-136.97 | 2017-07-01 → 2018-06-30d | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥307.09 | at 2022-06-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥309.13 | at 2021-06-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥446.8 | at 2020-06-30d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥622.2 | at 2019-06-30d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥715.36 | at 2018-06-30d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 63.6% | at 2022-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 65.2% | at 2021-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 77.1% | at 2020-06-30d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 78.2% | at 2019-06-30d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 77.2% | at 2018-06-30d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | -0.8% | 2021-07-01 → 2022-06-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | -35.0% | 2020-07-01 → 2021-06-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | -30.8% | 2019-07-01 → 2020-06-30d | Cons. | Rate of return on equity (5-year summary) |
| ROE | -12.3% | 2018-07-01 → 2019-06-30d | Cons. | Rate of return on equity (5-year summary) |
| ROE | -17.3% | 2017-07-01 → 2018-06-30d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 106 | at 2022-06-30 | Cons. | Number of employees |
| Employees | 111 | at 2021-06-30 | Cons. | Number of employees |
| Employees | 194 | at 2020-06-30d | Cons. | Number of employees |
| Employees | 214 | at 2019-06-30d | Cons. | Number of employees |
| Employees | 233 | at 2018-06-30d | Cons. | Number of employees |
| Revenue | ¥596m | 2021-07-01 → 2022-06-30 | Standalone | Net sales |
| Revenue | ¥681m | 2020-07-01 → 2021-06-30 | Standalone | Net sales |
| Revenue | ¥2.2bn | 2019-07-01 → 2020-06-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥3.5bn | 2018-07-01 → 2019-06-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥4.2bn | 2017-07-01 → 2018-06-30d | Standalone | Net sales (5-year summary) |
| Operating income | −¥559m | 2021-07-01 → 2022-06-30 | Standalone | Operating income |
| Operating income | −¥1.0bn | 2020-07-01 → 2021-06-30 | Standalone | Operating income |
| Ordinary income | −¥57m | 2021-07-01 → 2022-06-30 | Standalone | Ordinary income |
| Ordinary income | −¥627m | 2020-07-01 → 2021-06-30 | Standalone | Ordinary income |
| Ordinary income | −¥297m | 2019-07-01 → 2020-06-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥117m | 2018-07-01 → 2019-06-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥112m | 2017-07-01 → 2018-06-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥6m | 2021-07-01 → 2022-06-30 | Standalone | Income before income taxes |
| Profit before tax | −¥488m | 2020-07-01 → 2021-06-30 | Standalone | Income before income taxes |
| Net income | −¥10m | 2021-07-01 → 2022-06-30 | Standalone | Profit loss |
| Net income | −¥492m | 2020-07-01 → 2021-06-30 | Standalone | Profit loss |
| Net income | −¥626m | 2019-07-01 → 2020-06-30d | Standalone | Net income loss (5-year summary) |
| Net income | −¥313m | 2018-07-01 → 2019-06-30d | Standalone | Net income loss (5-year summary) |
| Net income | −¥515m | 2017-07-01 → 2018-06-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥1.8bn | at 2022-06-30 | Standalone | Assets |
| Total assets | ¥1.8bn | at 2021-06-30 | Standalone | Assets |
| Total assets | ¥2.2bn | at 2020-06-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥3.0bn | at 2019-06-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥3.5bn | at 2018-06-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥601m | at 2022-06-30 | Standalone | Liabilities |
| Total liabilities | ¥584m | at 2021-06-30 | Standalone | Liabilities |
| Net assets / equity | ¥1.2bn | at 2022-06-30 | Standalone | Net assets |
| Net assets / equity | ¥1.2bn | at 2021-06-30 | Standalone | Net assets |
| Net assets / equity | ¥1.7bn | at 2020-06-30d | Standalone | Net assets |
| Net assets / equity | ¥2.4bn | at 2019-06-30d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥2.7bn | at 2018-06-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥949m | at 2022-06-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥799m | at 2021-06-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥-2.69 | 2021-07-01 → 2022-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-128.96 | 2020-07-01 → 2021-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-164.15 | 2019-07-01 → 2020-06-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-82.02 | 2018-07-01 → 2019-06-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-135.2 | 2017-07-01 → 2018-06-30d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥6 | 2021-07-01 → 2022-06-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥5 | 2019-07-01 → 2020-06-30d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥10 | 2018-07-01 → 2019-06-30d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥10 | 2017-07-01 → 2018-06-30d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥307.35 | at 2022-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥309.78 | at 2021-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥443.94 | at 2020-06-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥618.71 | at 2019-06-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥711.62 | at 2018-06-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 66.1% | at 2022-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 66.9% | at 2021-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 78.3% | at 2020-06-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 78.1% | at 2019-06-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 77.7% | at 2018-06-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | -0.9% | 2021-07-01 → 2022-06-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | -34.2% | 2020-07-01 → 2021-06-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | -30.9% | 2019-07-01 → 2020-06-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | -12.3% | 2018-07-01 → 2019-06-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | -17.2% | 2017-07-01 → 2018-06-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 4,351,308 | at 2022-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 4,351,308 | at 2021-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 4,351,308 | at 2020-06-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 4,351,308 | at 2019-06-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 4,351,308 | at 2018-06-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 90 | at 2022-06-30 | Standalone | Number of employees |
| Employees | 104 | at 2021-06-30 | Standalone | Number of employees |
| Employees | 187 | at 2020-06-30d | Standalone | Number of employees |
| Employees | 209 | at 2019-06-30d | Standalone | Number of employees |
| Employees | 229 | 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.
All source rows · 1,362
| Item | Context | Value | Unit |
|---|---|---|---|
| Asset retirement obligations ncl | CurrentYearInstant | 93043000 | JPY |
| Deferred tax liabilities | Prior1YearInstant | 9312000 | JPY |
| Deferred tax liabilities | CurrentYearInstant | 9010000 | JPY |
| Noncurrent liabilities | Prior1YearInstant | 404744000 | JPY |
| Noncurrent liabilities | CurrentYearInstant | 425859000 | JPY |
| Liabilities | Prior1YearInstant | 629301000 | JPY |
| Liabilities | CurrentYearInstant | 669066000 | JPY |
| Capital stock | Prior1YearInstant | 50000000 | JPY |
| Capital stock | CurrentYearInstant | 50000000 | JPY |
| Capital surplus | Prior1YearInstant | 313600000 | JPY |
| Capital surplus | CurrentYearInstant | 313600000 | JPY |
| Retained earnings | Prior1YearInstant | 1431347000 | JPY |
| Retained earnings | CurrentYearInstant | 1422573000 | JPY |
| Treasury stock | Prior1YearInstant | -622114000 | JPY |
| Treasury stock | CurrentYearInstant | -622129000 | JPY |
| Shareholders equity | Prior1YearInstant | 1172833000 | JPY |
| Shareholders equity | CurrentYearInstant | 1164044000 | JPY |
| Valuation difference on available for sale securities | Prior1YearInstant | 5451000 | JPY |
| Valuation difference on available for sale securities | CurrentYearInstant | 6442000 | JPY |
| Valuation and translation adjustments | Prior1YearInstant | 5451000 | JPY |
| Valuation and translation adjustments | CurrentYearInstant | 6442000 | JPY |
| Net assets | Prior1YearInstant | 1178285000 | JPY |
| Net assets | CurrentYearInstant | 1170487000 | JPY |
| Liabilities and net assets | Prior1YearInstant | 1807586000 | JPY |
| Liabilities and net assets | CurrentYearInstant | 1839554000 | JPY |
| Net sales | Prior1YearDuration | 733054000 | JPY |
| Net sales | CurrentYearDuration | 665209000 | JPY |
| Cost of sales | Prior1YearDuration | 235783000 | JPY |
| Cost of sales | CurrentYearDuration | 218412000 | JPY |
| Gross profit | Prior1YearDuration | 497270000 | JPY |
| Gross profit | CurrentYearDuration | 446796000 | JPY |
| Promotion expenses sga | Prior1YearDuration | 2064000 | JPY |
| Promotion expenses sga | CurrentYearDuration | 493000 | JPY |
| Directors compensations sga | Prior1YearDuration | 51900000 | JPY |
| Directors compensations sga | CurrentYearDuration | 56307000 | JPY |
| Salaries and allowances sga | Prior1YearDuration | 578016000 | JPY |
| Salaries and allowances sga | CurrentYearDuration | 401135000 | JPY |
| Bonuses and allowance sga | Prior1YearDuration | － | JPY |
| Bonuses and allowance sga | CurrentYearDuration | 4950000 | JPY |
| Legal welfare expenses sga | Prior1YearDuration | 60288000 | JPY |
| Legal welfare expenses sga | CurrentYearDuration | 46396000 | JPY |
| Entertainment expenses sga | Prior1YearDuration | 400000 | JPY |
| Entertainment expenses sga | CurrentYearDuration | 603000 | JPY |
| Royalty expenses sga | Prior1YearDuration | 20361000 | JPY |
| Royalty expenses sga | CurrentYearDuration | 19013000 | JPY |
| Supplies expenses sga | Prior1YearDuration | 21357000 | JPY |
| Supplies expenses sga | CurrentYearDuration | 24718000 | JPY |
| Utilities expenses sga | Prior1YearDuration | 114185000 | JPY |
| Utilities expenses sga | CurrentYearDuration | 64099000 | JPY |
| Rents sga | Prior1YearDuration | 351183000 | 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 rounding |
| 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 · 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 |