Tokyo Tape
Sign in
← W Tokyo

Annual report

9159.TEDINET S100RY04
Period2022-07-01 → 2023-06-30
Filed2023-09-29
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 74
MetricValuePeriodScopeSource row
Revenue¥3.6bn2022-07-01 → 2023-06-30StandaloneNet sales
Revenue¥2.1bn2021-07-01 → 2022-06-30StandaloneNet sales
Revenue¥2.0bn2020-07-01 → 2021-06-30dStandaloneNet sales (5-year summary)
Revenue¥3.1bn2019-07-01 → 2020-06-30dStandaloneNet sales (5-year summary)
Revenue¥3.5bn2018-07-01 → 2019-06-30dStandaloneNet sales (5-year summary)
Operating income¥645m2022-07-01 → 2023-06-30StandaloneOperating income
Operating income¥94m2021-07-01 → 2022-06-30StandaloneOperating income
Ordinary income¥621m2022-07-01 → 2023-06-30StandaloneOrdinary income
Ordinary income¥88m2021-07-01 → 2022-06-30StandaloneOrdinary income
Ordinary income−¥202m2020-07-01 → 2021-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥86m2019-07-01 → 2020-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥153m2018-07-01 → 2019-06-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥620m2022-07-01 → 2023-06-30StandaloneIncome before income taxes
Profit before tax¥82m2021-07-01 → 2022-06-30StandaloneIncome before income taxes
Net income¥406m2022-07-01 → 2023-06-30StandaloneProfit loss
Net income¥129m2021-07-01 → 2022-06-30StandaloneProfit loss
Net income−¥219m2020-07-01 → 2021-06-30dStandaloneNet income loss (5-year summary)
Net income−¥162m2019-07-01 → 2020-06-30dStandaloneNet income loss (5-year summary)
Net income¥101m2018-07-01 → 2019-06-30dStandaloneNet income loss (5-year summary)
Total assets¥3.1bnat 2023-06-30StandaloneAssets
Total assets¥2.5bnat 2022-06-30StandaloneAssets
Total assets¥2.7bnat 2021-06-30dStandaloneTotal assets (5-year summary)
Total assets¥2.4bnat 2020-06-30dStandaloneTotal assets (5-year summary)
Total assets¥2.5bnat 2019-06-30dStandaloneTotal assets (5-year summary)
Total liabilities¥1.9bnat 2023-06-30StandaloneLiabilities
Total liabilities¥2.0bnat 2022-06-30StandaloneLiabilities
Net assets / equity¥1.3bnat 2023-06-30StandaloneNet assets
Net assets / equity¥521mat 2022-06-30StandaloneNet assets
Net assets / equity¥380mat 2021-06-30dStandaloneNet assets
Net assets / equity¥347mat 2020-06-30dStandaloneNet assets (5-year summary)
Net assets / equity¥498mat 2019-06-30dStandaloneNet assets (5-year summary)
Cash and deposits¥2.0bnat 2023-06-30StandaloneCash and deposits
Cash and deposits¥1.0bnat 2022-06-30StandaloneCash and deposits
Cash & equivalents¥2.0bnat 2023-06-30StandaloneCash and cash equivalents
Cash & equivalents¥1.0bnat 2022-06-30StandaloneCash and cash equivalents
Cash & equivalents¥1.2bnat 2021-06-30dStandaloneCash and cash equivalents
Operating cash flow¥865m2022-07-01 → 2023-06-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥282m2021-07-01 → 2022-06-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥72m2020-07-01 → 2021-06-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow¥46m2022-07-01 → 2023-06-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥95m2021-07-01 → 2022-06-30StandaloneNet cash provided by used in investment activities
Investing cash flow¥21m2020-07-01 → 2021-06-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥56m2022-07-01 → 2023-06-30StandaloneNet cash provided by used in financing activities
Financing cash flow−¥356m2021-07-01 → 2022-06-30StandaloneNet cash provided by used in financing activities
Financing cash flow¥244m2020-07-01 → 2021-06-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥165.592022-07-01 → 2023-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥53.542021-07-01 → 2022-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-97.412020-07-01 → 2021-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-73.972019-07-01 → 2020-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥46.512018-07-01 → 2019-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥146.682022-07-01 → 2023-06-30StandaloneDiluted earnings per share (5-year summary)
Net assets per share¥490.93at 2023-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥215.52at 2022-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥160.61at 2021-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥156.48at 2020-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥229.5at 2019-06-30dStandaloneNet assets per share (5-year summary)
Equity ratio40.7%at 2023-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio20.9%at 2022-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio14.2%at 2021-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio14.6%at 2020-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio19.8%at 2019-06-30dStandaloneEquity to asset ratio (5-year summary)
ROE45.4%2022-07-01 → 2023-06-30StandaloneRate of return on equity (5-year summary)
ROE28.6%2021-07-01 → 2022-06-30StandaloneRate of return on equity (5-year summary)
ROE22.6%2018-07-01 → 2019-06-30dStandaloneRate of return on equity (5-year summary)
Shares issued2,588,000at 2023-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued120,900at 2022-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued118,400at 2021-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued111,000at 2020-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued108,500at 2019-06-30dStandaloneTotal number of issued shares (5-year summary)
Employees44at 2023-06-30StandaloneNumber of employees
Employees45at 2022-06-30StandaloneNumber of employees
Employees43at 2021-06-30dStandaloneNumber of employees
Employees41at 2020-06-30dStandaloneNumber of employees
Employees38at 2019-06-30dStandaloneNumber 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 · 837
ItemContextValueUnit
Non operating incomeCurrentYearDuration_NonConsolidatedMember295000JPY
Interest expenses noePrior1YearDuration_NonConsolidatedMember8903000JPY
Interest expenses noeCurrentYearDuration_NonConsolidatedMember7174000JPY
Late interest noePrior1YearDuration_NonConsolidatedMember－JPY
Late interest noeCurrentYearDuration_NonConsolidatedMember1522000JPY
Listing expenses noePrior1YearDuration_NonConsolidatedMember－JPY
Listing expenses noeCurrentYearDuration_NonConsolidatedMember14635000JPY
Other noePrior1YearDuration_NonConsolidatedMember73000JPY
Other noeCurrentYearDuration_NonConsolidatedMember1802000JPY
Non operating expensesPrior1YearDuration_NonConsolidatedMember8977000JPY
Non operating expensesCurrentYearDuration_NonConsolidatedMember25134000JPY
Ordinary incomePrior1YearDuration_NonConsolidatedMember87924000JPY
Ordinary incomeCurrentYearDuration_NonConsolidatedMember620559000JPY
State subsidy eiPrior1YearDuration_NonConsolidatedMember60000000JPY
State subsidy eiCurrentYearDuration_NonConsolidatedMember－JPY
Extraordinary incomePrior1YearDuration_NonConsolidatedMember60000000JPY
Extraordinary incomeCurrentYearDuration_NonConsolidatedMember－JPY
Loss on valuation of investment securities elPrior1YearDuration_NonConsolidatedMember630000JPY
Loss on valuation of investment securities elCurrentYearDuration_NonConsolidatedMember1028000JPY
Loss on valuation of stocks of subsidiaries and affiliates elPrior1YearDuration_NonConsolidatedMember4999000JPY
Loss on valuation of stocks of subsidiaries and affiliates elCurrentYearDuration_NonConsolidatedMember－JPY
Loss on reduction of noncurrent assets elPrior1YearDuration_NonConsolidatedMember60000000JPY
Loss on reduction of noncurrent assets elCurrentYearDuration_NonConsolidatedMember－JPY
Extraordinary lossPrior1YearDuration_NonConsolidatedMember65630000JPY
Extraordinary lossCurrentYearDuration_NonConsolidatedMember1028000JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember82293000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember619531000JPY
Income taxes currentPrior1YearDuration_NonConsolidatedMember530000JPY
Income taxes currentCurrentYearDuration_NonConsolidatedMember173794000JPY
Income taxes deferredPrior1YearDuration_NonConsolidatedMember-47187000JPY
Income taxes deferredCurrentYearDuration_NonConsolidatedMember39390000JPY
Income taxesPrior1YearDuration_NonConsolidatedMember-46657000JPY
Income taxesCurrentYearDuration_NonConsolidatedMember213184000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember128951000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember406346000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalStockMember181900000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember181900000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_OtherCapitalSurplusMember264500000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalSurplusMember446400000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember-247964000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsMember-247964000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_ShareholdersEquityMember380335000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember380335000JPY
Exercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember_CapitalStockMember5925000JPY
Exercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember_LegalCapitalSurplusMember5925000JPY
Exercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember_CapitalSurplusMember5925000JPY
Exercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember11850000JPY
Exercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember11850000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember128951000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember_RetainedEarningsMember128951000JPY

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 2022-06-30pass
balance sheet identitynon_consolidated 2023-06-30pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2021-06-30pass
statement vs summary · net assetsnon_consolidated 2022-06-30pass
statement vs summary · net assetsnon_consolidated 2023-06-30pass
statement vs summary · operating cash flownon_consolidated 2021-07-01/2022-06-30pass
statement vs summary · operating cash flownon_consolidated 2022-07-01/2023-06-30pass
statement vs summary · revenuenon_consolidated 2021-07-01/2022-06-30pass
statement vs summary · revenuenon_consolidated 2022-07-01/2023-06-30pass
statement vs summary · total assetsnon_consolidated 2022-06-30pass
statement vs summary · total assetsnon_consolidated 2023-06-30pass