Tokyo Tape
Sign in
← Image Magic

Annual report

7793.TEDINET S100OTBP
Period2021-05-01 → 2022-04-30
Filed2022-07-29
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 76
MetricValuePeriodScopeSource row
Revenue¥4.9bn2021-05-01 → 2022-04-30StandaloneNet sales
Revenue¥4.3bn2020-05-01 → 2021-04-30StandaloneNet sales
Revenue¥2.8bn2019-05-01 → 2020-04-30dStandaloneNet sales (5-year summary)
Revenue¥2.1bn2018-05-01 → 2019-04-30dStandaloneNet sales (5-year summary)
Revenue¥1.5bn2017-05-01 → 2018-04-30dStandaloneNet sales (5-year summary)
Operating income¥305m2021-05-01 → 2022-04-30StandaloneOperating income
Operating income¥221m2020-05-01 → 2021-04-30StandaloneOperating income
Ordinary income¥287m2021-05-01 → 2022-04-30StandaloneOrdinary income
Ordinary income¥221m2020-05-01 → 2021-04-30StandaloneOrdinary income
Ordinary income¥106m2019-05-01 → 2020-04-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥6m2018-05-01 → 2019-04-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥32m2017-05-01 → 2018-04-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥324m2021-05-01 → 2022-04-30StandaloneIncome before income taxes
Profit before tax¥182m2020-05-01 → 2021-04-30StandaloneIncome before income taxes
Net income¥234m2021-05-01 → 2022-04-30StandaloneProfit loss
Net income¥153m2020-05-01 → 2021-04-30StandaloneProfit loss
Net income¥86m2019-05-01 → 2020-04-30dStandaloneNet income loss (5-year summary)
Net income¥14m2018-05-01 → 2019-04-30dStandaloneNet income loss (5-year summary)
Net income¥47m2017-05-01 → 2018-04-30dStandaloneNet income loss (5-year summary)
Total assets¥2.4bnat 2022-04-30StandaloneAssets
Total assets¥1.9bnat 2021-04-30StandaloneAssets
Total assets¥1.4bnat 2020-04-30dStandaloneTotal assets (5-year summary)
Total assets¥854mat 2019-04-30dStandaloneTotal assets (5-year summary)
Total assets¥475mat 2018-04-30dStandaloneTotal assets (5-year summary)
Total liabilities¥1.1bnat 2022-04-30StandaloneLiabilities
Total liabilities¥1.4bnat 2021-04-30StandaloneLiabilities
Net assets / equity¥1.3bnat 2022-04-30StandaloneNet assets
Net assets / equity¥591mat 2021-04-30StandaloneNet assets
Net assets / equity¥463mat 2020-04-30dStandaloneNet assets
Net assets / equity¥259mat 2019-04-30dStandaloneNet assets (5-year summary)
Net assets / equity¥142mat 2018-04-30dStandaloneNet assets (5-year summary)
Cash and deposits¥956mat 2022-04-30StandaloneCash and deposits
Cash and deposits¥574mat 2021-04-30StandaloneCash and deposits
Cash & equivalents¥956mat 2022-04-30StandaloneCash and cash equivalents
Cash & equivalents¥574mat 2021-04-30StandaloneCash and cash equivalents
Cash & equivalents¥515mat 2020-04-30dStandaloneCash and cash equivalents
Operating cash flow¥352m2021-05-01 → 2022-04-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥359m2020-05-01 → 2021-04-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥232m2019-05-01 → 2020-04-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥142m2021-05-01 → 2022-04-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥487m2020-05-01 → 2021-04-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥256m2019-05-01 → 2020-04-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥171m2021-05-01 → 2022-04-30StandaloneNet cash provided by used in financing activities
Financing cash flow¥187m2020-05-01 → 2021-04-30StandaloneNet cash provided by used in financing activities
Financing cash flow¥255m2019-05-01 → 2020-04-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥136.752021-05-01 → 2022-04-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥109.312020-05-01 → 2021-04-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥64.912019-05-01 → 2020-04-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥1,206.442018-05-01 → 2019-04-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥7,876.982017-05-01 → 2018-04-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥114.732021-05-01 → 2022-04-30StandaloneDiluted earnings per share (5-year summary)
Net assets per share¥546.91at 2022-04-30StandaloneNet assets per share (5-year summary)
Net assets per share¥358.47at 2021-04-30StandaloneNet assets per share (5-year summary)
Net assets per share¥253.37at 2020-04-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥12,447.18at 2019-04-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥-351,500.95at 2018-04-30dStandaloneNet assets per share (5-year summary)
Equity ratio53.6%at 2022-04-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio30.4%at 2021-04-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio33.7%at 2020-04-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio30.3%at 2019-04-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio30.0%at 2018-04-30dStandaloneEquity to asset ratio (5-year summary)
ROE25.3%2021-05-01 → 2022-04-30StandaloneRate of return on equity (5-year summary)
ROE29.0%2020-05-01 → 2021-04-30StandaloneRate of return on equity (5-year summary)
ROE23.8%2019-05-01 → 2020-04-30dStandaloneRate of return on equity (5-year summary)
ROE6.9%2018-05-01 → 2019-04-30dStandaloneRate of return on equity (5-year summary)
ROE26.9%2017-05-01 → 2018-04-30dStandaloneRate of return on equity (5-year summary)
Shares issued2,309,930at 2022-04-30StandaloneTotal number of issued shares (5-year summary)
Shares issued1,520,200at 2021-04-30StandaloneTotal number of issued shares (5-year summary)
Shares issued1,430,200at 2020-04-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued12,822at 2019-04-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued4,423at 2018-04-30dStandaloneTotal number of issued shares (5-year summary)
Employees171at 2022-04-30StandaloneNumber of employees
Employees158at 2021-04-30StandaloneNumber of employees
Employees118at 2020-04-30dStandaloneNumber of employees
Employees90at 2019-04-30dStandaloneNumber of employees
Employees69at 2018-04-30dStandaloneNumber 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 · 859
ItemContextValueUnit
Provision for bonusesCurrentYearInstant_NonConsolidatedMember27747000JPY
Other clPrior1YearInstant_NonConsolidatedMember431000JPY
Other clCurrentYearInstant_NonConsolidatedMember－JPY
Current liabilitiesPrior1YearInstant_NonConsolidatedMember853622000JPY
Current liabilitiesCurrentYearInstant_NonConsolidatedMember736731000JPY
Long term loans payablePrior1YearInstant_NonConsolidatedMember341732000JPY
Long term loans payableCurrentYearInstant_NonConsolidatedMember225864000JPY
Lease obligations nclPrior1YearInstant_NonConsolidatedMember127536000JPY
Lease obligations nclCurrentYearInstant_NonConsolidatedMember102100000JPY
Asset retirement obligations nclPrior1YearInstant_NonConsolidatedMember27705000JPY
Asset retirement obligations nclCurrentYearInstant_NonConsolidatedMember27746000JPY
Noncurrent liabilitiesPrior1YearInstant_NonConsolidatedMember496974000JPY
Noncurrent liabilitiesCurrentYearInstant_NonConsolidatedMember355710000JPY
LiabilitiesPrior1YearInstant_NonConsolidatedMember1350597000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember1092442000JPY
Capital stockPrior1YearInstant_NonConsolidatedMember94000000JPY
Capital stockCurrentYearInstant_NonConsolidatedMember301236000JPY
Legal capital surplusPrior1YearInstant_NonConsolidatedMember248863000JPY
Legal capital surplusCurrentYearInstant_NonConsolidatedMember456099000JPY
Other capital surplusPrior1YearInstant_NonConsolidatedMember108579000JPY
Other capital surplusCurrentYearInstant_NonConsolidatedMember19371000JPY
Capital surplusPrior1YearInstant_NonConsolidatedMember357442000JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember475470000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember252227000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember486669000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember252227000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember486669000JPY
Treasury stockPrior1YearInstant_NonConsolidatedMember-112968000JPY
Treasury stockCurrentYearInstant_NonConsolidatedMember-73000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember590701000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember1263303000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember590701000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember1263303000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember1941298000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember2355745000JPY
Net salesPrior1YearDuration_NonConsolidatedMember4330335000JPY
Net salesCurrentYearDuration_NonConsolidatedMember4896562000JPY
Beginning goods cosPrior1YearDuration_NonConsolidatedMember－JPY
Beginning goods cosCurrentYearDuration_NonConsolidatedMember926000JPY
Cost of purchased goodsPrior1YearDuration_NonConsolidatedMember132453000JPY
Cost of purchased goodsCurrentYearDuration_NonConsolidatedMember342209000JPY
Cost of products manufacturedPrior1YearDuration_NonConsolidatedMember2811721000JPY
Cost of products manufacturedCurrentYearDuration_NonConsolidatedMember2987686000JPY
Total beginning finished goods and cost of products manufactured and purchase amount cosPrior1YearDuration_NonConsolidatedMember2944174000JPY
Total beginning finished goods and cost of products manufactured and purchase amount cosCurrentYearDuration_NonConsolidatedMember3330822000JPY
Ending goods cosPrior1YearDuration_NonConsolidatedMember926000JPY
Ending goods cosCurrentYearDuration_NonConsolidatedMember102529000JPY
Cost of merchandise and finished goods sold cosPrior1YearDuration_NonConsolidatedMember2943248000JPY
Cost of merchandise and finished goods sold cosCurrentYearDuration_NonConsolidatedMember3228292000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember1387086000JPY

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 · 13 of 13 passed
balance sheet identitynon_consolidated 2021-04-30pass
balance sheet identitynon_consolidated 2022-04-30pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2020-04-30pass
statement vs summary · net assetsnon_consolidated 2021-04-30pass
statement vs summary · net assetsnon_consolidated 2022-04-30pass
statement vs summary · operating cash flownon_consolidated 2020-05-01/2021-04-30pass
statement vs summary · operating cash flownon_consolidated 2021-05-01/2022-04-30pass
statement vs summary · revenuenon_consolidated 2020-05-01/2021-04-30pass
statement vs summary · revenuenon_consolidated 2021-05-01/2022-04-30pass
statement vs summary · total assetsnon_consolidated 2021-04-30pass
statement vs summary · total assetsnon_consolidated 2022-04-30pass