Tokyo Tape
Sign in
← CaSy

Annual report

9215.TEDINET S100QBAG
Period2021-12-01 → 2022-11-30
Filed2023-02-28
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 75
MetricValuePeriodScopeSource row
Revenue¥1.3bn2021-12-01 → 2022-11-30StandaloneNet sales
Revenue¥1.2bn2020-12-01 → 2021-11-30StandaloneNet sales
Revenue¥965m2019-12-01 → 2020-11-30dStandaloneNet sales (5-year summary)
Revenue¥806m2018-12-01 → 2019-11-30dStandaloneNet sales (5-year summary)
Revenue¥536m2017-12-01 → 2018-11-30dStandaloneNet sales (5-year summary)
Operating income¥34m2021-12-01 → 2022-11-30StandaloneOperating income
Operating income−¥1m2020-12-01 → 2021-11-30StandaloneOperating income
Ordinary income¥22m2021-12-01 → 2022-11-30StandaloneOrdinary income
Ordinary income−¥6m2020-12-01 → 2021-11-30StandaloneOrdinary income
Ordinary income−¥120m2019-12-01 → 2020-11-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥210m2018-12-01 → 2019-11-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥159m2017-12-01 → 2018-11-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥22m2021-12-01 → 2022-11-30StandaloneIncome before income taxes
Profit before tax−¥6m2020-12-01 → 2021-11-30StandaloneIncome before income taxes
Net income¥10m2021-12-01 → 2022-11-30StandaloneProfit loss
Net income¥3m2020-12-01 → 2021-11-30StandaloneProfit loss
Net income−¥120m2019-12-01 → 2020-11-30dStandaloneNet income loss (5-year summary)
Net income−¥211m2018-12-01 → 2019-11-30dStandaloneNet income loss (5-year summary)
Net income−¥163m2017-12-01 → 2018-11-30dStandaloneNet income loss (5-year summary)
Total assets¥443mat 2022-11-30StandaloneAssets
Total assets¥270mat 2021-11-30StandaloneAssets
Total assets¥256mat 2020-11-30dStandaloneTotal assets (5-year summary)
Total assets¥283mat 2019-11-30dStandaloneTotal assets (5-year summary)
Total assets¥467mat 2018-11-30dStandaloneTotal assets (5-year summary)
Total liabilities¥224mat 2022-11-30StandaloneLiabilities
Total liabilities¥218mat 2021-11-30StandaloneLiabilities
Net assets / equity¥219mat 2022-11-30StandaloneNet assets
Net assets / equity¥52mat 2021-11-30StandaloneNet assets
Net assets / equity¥49mat 2020-11-30dStandaloneNet assets
Net assets / equity¥170mat 2019-11-30dStandaloneNet assets (5-year summary)
Net assets / equity¥381mat 2018-11-30dStandaloneNet assets (5-year summary)
Cash and deposits¥328mat 2022-11-30StandaloneCash and deposits
Cash and deposits¥170mat 2021-11-30StandaloneCash and deposits
Cash & equivalents¥328mat 2022-11-30StandaloneCash and cash equivalents
Cash & equivalents¥170mat 2021-11-30StandaloneCash and cash equivalents
Cash & equivalents¥169mat 2020-11-30dStandaloneCash and cash equivalents
Cash & equivalents¥156mat 2019-11-30dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥36m2021-12-01 → 2022-11-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥6m2020-12-01 → 2021-11-30StandaloneNet cash provided by used in operating activities
Operating cash flow−¥54m2019-12-01 → 2020-11-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥231m2018-12-01 → 2019-11-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥18m2021-12-01 → 2022-11-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥5m2020-12-01 → 2021-11-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥3m2019-12-01 → 2020-11-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥2m2018-12-01 → 2019-11-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥140m2021-12-01 → 2022-11-30StandaloneNet cash provided by used in financing activities
Financing cash flow¥70m2019-12-01 → 2020-11-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥5.212021-12-01 → 2022-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥1.742020-12-01 → 2021-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-68.192019-12-01 → 2020-11-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-119.282018-12-01 → 2019-11-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-2,763.052017-12-01 → 2018-11-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥5.172021-12-01 → 2022-11-30StandaloneDiluted earnings per share (5-year summary)
Net assets per share¥115.57at 2022-11-30StandaloneNet assets per share (5-year summary)
Net assets per share¥29.63at 2021-11-30StandaloneNet assets per share (5-year summary)
Net assets per share¥27.89at 2020-11-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥96.08at 2019-11-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥6,460.67at 2018-11-30dStandaloneNet assets per share (5-year summary)
Equity ratio49.4%at 2022-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio19.4%at 2021-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio19.3%at 2020-11-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio59.9%at 2019-11-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio81.4%at 2018-11-30dStandaloneEquity to asset ratio (5-year summary)
ROE7.2%2021-12-01 → 2022-11-30StandaloneRate of return on equity (5-year summary)
ROE6.0%2020-12-01 → 2021-11-30StandaloneRate of return on equity (5-year summary)
Shares issued1,892,000at 2022-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued1,767,000at 2021-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued48,238at 2020-11-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued48,238at 2019-11-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued48,038at 2018-11-30dStandaloneTotal number of issued shares (5-year summary)
Employees21at 2022-11-30StandaloneNumber of employees
Employees23at 2021-11-30StandaloneNumber of employees
Employees26at 2020-11-30dStandaloneNumber of employees
Employees25at 2019-11-30dStandaloneNumber of employees
Employees25at 2018-11-30dStandaloneNumber 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 · 706
ItemContextValueUnit
Cumulative effects of changes in accounting policiesPrior1YearInstant_NonConsolidatedMember_ShareholdersEquityMember1340000JPY
Cumulative effects of changes in accounting policiesPrior1YearInstant_NonConsolidatedMember1340000JPY
Restated balancePrior1YearInstant_NonConsolidatedMember_CapitalStockMember80600000JPY
Restated balancePrior1YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember370695000JPY
Restated balancePrior1YearInstant_NonConsolidatedMember_CapitalSurplusMember370695000JPY
Restated balancePrior1YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember-397601000JPY
Restated balancePrior1YearInstant_NonConsolidatedMember_RetainedEarningsMember-397601000JPY
Restated balancePrior1YearInstant_NonConsolidatedMember_ShareholdersEquityMember53693000JPY
Restated balancePrior1YearInstant_NonConsolidatedMember53693000JPY
Issuance of new sharesCurrentYearDuration_NonConsolidatedMember_CapitalStockMember77625000JPY
Issuance of new sharesCurrentYearDuration_NonConsolidatedMember_LegalCapitalSurplusMember77625000JPY
Issuance of new sharesCurrentYearDuration_NonConsolidatedMember_CapitalSurplusMember77625000JPY
Issuance of new sharesCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember155250000JPY
Issuance of new sharesCurrentYearDuration_NonConsolidatedMember155250000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember9718000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember_RetainedEarningsMember9718000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember9718000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember9718000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_CapitalStockMember77625000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_LegalCapitalSurplusMember77625000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_CapitalSurplusMember77625000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember9718000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_RetainedEarningsMember9718000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember164968000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember164968000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_CapitalStockMember158225000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_LegalCapitalSurplusMember448320000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_CapitalSurplusMember448320000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember-387882000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_RetainedEarningsMember-387882000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_ShareholdersEquityMember218662000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember218662000JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember-5943000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember22047000JPY
Depreciation and amortization ope cfPrior1YearDuration_NonConsolidatedMember4967000JPY
Depreciation and amortization ope cfCurrentYearDuration_NonConsolidatedMember4951000JPY
Interest and dividends income ope cfPrior1YearDuration_NonConsolidatedMember-1000JPY
Interest and dividends income ope cfCurrentYearDuration_NonConsolidatedMember-2000JPY
Interest expenses ope cfPrior1YearDuration_NonConsolidatedMember399000JPY
Interest expenses ope cfCurrentYearDuration_NonConsolidatedMember399000JPY
Loss on retirement of noncurrent assets ope cfPrior1YearDuration_NonConsolidatedMember635000JPY
Loss on retirement of noncurrent assets ope cfCurrentYearDuration_NonConsolidatedMember－JPY
Going public expenses ope cfPrior1YearDuration_NonConsolidatedMember－JPY
Going public expenses ope cfCurrentYearDuration_NonConsolidatedMember11259000JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration_NonConsolidatedMember-7404000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration_NonConsolidatedMember-10890000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration_NonConsolidatedMember-3719000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration_NonConsolidatedMember4994000JPY
Increase decrease in accounts payable other ope cfPrior1YearDuration_NonConsolidatedMember10424000JPY
Increase decrease in accounts payable other ope cfCurrentYearDuration_NonConsolidatedMember11423000JPY

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 2021-11-30pass rounding
balance sheet identitynon_consolidated 2022-11-30pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2020-11-30pass
statement vs summary · net assetsnon_consolidated 2021-11-30pass
statement vs summary · net assetsnon_consolidated 2022-11-30pass
statement vs summary · operating cash flownon_consolidated 2020-12-01/2021-11-30pass
statement vs summary · operating cash flownon_consolidated 2021-12-01/2022-11-30pass
statement vs summary · revenuenon_consolidated 2020-12-01/2021-11-30pass
statement vs summary · revenuenon_consolidated 2021-12-01/2022-11-30pass
statement vs summary · total assetsnon_consolidated 2021-11-30pass
statement vs summary · total assetsnon_consolidated 2022-11-30pass