Annual report
9247.TEDINET S100PVMB
Period2021-04-01 → 2022-03-31
Filed2022-12-27
StandardJapan GAAP
ConsolidatedYes
Data checks12 of 12 passed
Amends S100OJFO. Amended by S100PVWN (2022-12-27).
Key figures · 37
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥68.2bn | 2021-04-01 → 2022-03-31 | Cons. | Net sales |
| Operating income | ¥7.7bn | 2021-04-01 → 2022-03-31 | Cons. | Operating income |
| Ordinary income | ¥7.5bn | 2021-04-01 → 2022-03-31 | Cons. | Ordinary income |
| Profit before tax | ¥7.7bn | 2021-04-01 → 2022-03-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥4.7bn | 2021-04-01 → 2022-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥4.9bn | 2021-04-01 → 2022-03-31 | Cons. | Profit loss |
| Total assets | ¥129.5bn | at 2022-03-31 | Cons. | Assets |
| Total liabilities | ¥65.4bn | at 2022-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥64.2bn | at 2022-03-31 | Cons. | Net assets |
| Net assets / equity | ¥34.5bn | at 2021-03-31 | Cons. | Net assets |
| Cash and deposits | ¥24.5bn | at 2022-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥24.0bn | at 2022-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥10.3bn | at 2021-03-31 | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥11.0bn | 2021-04-01 → 2022-03-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥2.1bn | 2021-04-01 → 2022-03-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥3.7bn | 2021-04-01 → 2022-03-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥110.79 | 2021-04-01 → 2022-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥1,218.7 | at 2022-03-31 | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 48.3% | at 2022-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 9.9% | 2021-04-01 → 2022-03-31 | Cons. | Rate of return on equity (5-year summary) |
| Employees | 2,103 | at 2022-03-31 | Cons. | Number of employees |
| Revenue | ¥2.9bn | 2021-04-01 → 2022-03-31 | Standalone | Net sales |
| Operating income | ¥2.5bn | 2021-04-01 → 2022-03-31 | Standalone | Operating income |
| Ordinary income | ¥2.5bn | 2021-04-01 → 2022-03-31 | Standalone | Ordinary income |
| Profit before tax | ¥2.5bn | 2021-04-01 → 2022-03-31 | Standalone | Income before income taxes |
| Net income | ¥2.5bn | 2021-04-01 → 2022-03-31 | Standalone | Profit loss |
| Total assets | ¥61.4bn | at 2022-03-31 | Standalone | Assets |
| Total liabilities | ¥104m | at 2022-03-31 | Standalone | Liabilities |
| Net assets / equity | ¥61.3bn | at 2022-03-31 | Standalone | Net assets |
| Cash and deposits | ¥2.0bn | at 2022-03-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥46.77 | 2021-04-01 → 2022-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥25 | 2021-04-01 → 2022-03-31 | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥1,185.97 | at 2022-03-31 | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 99.8% | at 2022-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 4.0% | 2021-04-01 → 2022-03-31 | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 52,610,000 | at 2022-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Employees | 50 | at 2022-03-31 | 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 · 52
| Segment | Item | Period | Value |
|---|---|---|---|
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | capex | 2021-04-01 → 2022-03-31 | ¥202m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | depreciation | 2021-04-01 → 2022-03-31 | ¥174m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | employees | at 2022-03-31 | 293 pure |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2021-04-01 → 2022-03-31 | ¥7.1bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2021-04-01 → 2022-03-31 | ¥6.8bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue intersegment | 2021-04-01 → 2022-03-31 | ¥348m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment assets | at 2022-03-31 | ¥7.9bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2021-04-01 → 2022-03-31 | ¥441m |
| Reconciling Itemsreconciling | capex | 2021-04-01 → 2022-03-31 | −¥32m |
| Reconciling Itemsreconciling | depreciation | 2021-04-01 → 2022-03-31 | −¥28m |
| Reconciling Itemsreconciling | revenue | 2021-04-01 → 2022-03-31 | −¥700m |
| Reconciling Itemsreconciling | revenue intersegment | 2021-04-01 → 2022-03-31 | −¥700m |
| Reconciling Itemsreconciling | segment assets | at 2022-03-31 | −¥12.3bn |
| Reconciling Itemsreconciling | segment profit | 2021-04-01 → 2022-03-31 | −¥376m |
| Renewable Energyreportable segment | capex | 2021-04-01 → 2022-03-31 | ¥653m |
| Renewable Energyreportable segment | depreciation | 2021-04-01 → 2022-03-31 | ¥2.0bn |
| Renewable Energyreportable segment | employees | at 2022-03-31 | 165 pure |
| Renewable Energyreportable segment | revenue | 2021-04-01 → 2022-03-31 | ¥12.6bn |
| Renewable Energyreportable segment | revenue external | 2021-04-01 → 2022-03-31 | ¥12.4bn |
| Renewable Energyreportable segment | revenue intersegment | 2021-04-01 → 2022-03-31 | ¥200m |
| Renewable Energyreportable segment | segment assets | at 2022-03-31 | ¥25.6bn |
| Renewable Energyreportable segment | segment profit | 2021-04-01 → 2022-03-31 | −¥305m |
| Resourse Recyclingreportable segment | capex | 2021-04-01 → 2022-03-31 | ¥1.8bn |
| Resourse Recyclingreportable segment | depreciation | 2021-04-01 → 2022-03-31 | ¥789m |
| Resourse Recyclingreportable segment | employees | at 2022-03-31 | 696 pure |
| Resourse Recyclingreportable segment | revenue | 2021-04-01 → 2022-03-31 | ¥24.1bn |
| Resourse Recyclingreportable segment | revenue external | 2021-04-01 → 2022-03-31 | ¥24.1bn |
| Resourse Recyclingreportable segment | revenue intersegment | 2021-04-01 → 2022-03-31 | ¥13m |
| Resourse Recyclingreportable segment | segment assets | at 2022-03-31 | ¥39.8bn |
| Resourse Recyclingreportable segment | segment profit | 2021-04-01 → 2022-03-31 | ¥2.8bn |
| Waste Disposal And Recyclingreportable segment | capex | 2021-04-01 → 2022-03-31 | ¥2.3bn |
| Waste Disposal And Recyclingreportable segment | depreciation | 2021-04-01 → 2022-03-31 | ¥2.0bn |
| Waste Disposal And Recyclingreportable segment | employees | at 2022-03-31 | 899 pure |
| Waste Disposal And Recyclingreportable segment | revenue | 2021-04-01 → 2022-03-31 | ¥25.1bn |
| Waste Disposal And Recyclingreportable segment | revenue external | 2021-04-01 → 2022-03-31 | ¥25.0bn |
| Waste Disposal And Recyclingreportable segment | revenue intersegment | 2021-04-01 → 2022-03-31 | ¥137m |
| Waste Disposal And Recyclingreportable segment | segment assets | at 2022-03-31 | ¥68.5bn |
| Waste Disposal And Recyclingreportable segment | segment profit | 2021-04-01 → 2022-03-31 | ¥5.1bn |
| —segment total | capex | 2021-04-01 → 2022-03-31 | ¥4.7bn |
| —segment total | depreciation | 2021-04-01 → 2022-03-31 | ¥4.9bn |
| —segment total | revenue | 2021-04-01 → 2022-03-31 | ¥61.8bn |
| —segment total | revenue external | 2021-04-01 → 2022-03-31 | ¥61.5bn |
| —segment total | revenue intersegment | 2021-04-01 → 2022-03-31 | ¥351m |
| —segment total | segment assets | at 2022-03-31 | ¥133.9bn |
| —segment total | segment profit | 2021-04-01 → 2022-03-31 | ¥7.6bn |
| Total Of Reportable Segments And Otherssegment total | capex | 2021-04-01 → 2022-03-31 | ¥4.9bn |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2021-04-01 → 2022-03-31 | ¥5.0bn |
| Total Of Reportable Segments And Otherssegment total | revenue | 2021-04-01 → 2022-03-31 | ¥68.9bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2021-04-01 → 2022-03-31 | ¥68.2bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2021-04-01 → 2022-03-31 | ¥700m |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2022-03-31 | ¥141.8bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2021-04-01 → 2022-03-31 | ¥8.0bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 889
| Item | Context | Value | Unit |
|---|---|---|---|
| Independent auditors report consolidated (text) | FilingDateInstant | Text · Plus | |
| Audit firm1 consolidated | FilingDateInstant | Original text (Japanese)有限責任 あずさ監査法人 | |
| Cpa1 audit firm1 consolidated | FilingDateInstant | Original text (Japanese)山本 健太郎 | |
| Cpa2 audit firm1 consolidated | FilingDateInstant | Original text (Japanese)岡野 隆樹 | |
| Key audit matters consolidated (text) | FilingDateInstant | Text · Plus | |
| Overview kam consolidated (text) | FilingDateInstant | Text · Plus | |
| Short description kam consolidated | FilingDateInstant_Row1Member | Original text (Japanese)株式会社タケエイとリバーホールディングス株式会社との経営統合に伴うのれんの計上額及び償却期間の妥当性 | |
| Description including reason kam consolidated (text) | FilingDateInstant_Row1Member | Text · Plus | |
| Reference kam consolidated | FilingDateInstant_Row1Member | Original text (Japanese)注記事項「（企業結合等関係）」 | |
| Auditors response kam consolidated (text) | FilingDateInstant_Row1Member | Text · Plus | |
| Short description kam consolidated | FilingDateInstant_Row2Member | Original text (Japanese)株式会社タケエイグリーンリサイクル横須賀工場の固定資産の減損損失の認識の要否に関する判断の妥当性 | |
| Description including reason kam consolidated (text) | FilingDateInstant_Row2Member | Text · Plus | |
| Reference kam consolidated | FilingDateInstant_Row2Member | Original text (Japanese)注記事項「（重要な会計上の見積り）固定資産の減損損失」 | |
| Auditors response kam consolidated (text) | FilingDateInstant_Row2Member | Text · Plus | |
| Other information consolidated (text) | FilingDateInstant | Text · Plus | |
| Independent auditors report non consolidated (text) | FilingDateInstant | Text · Plus | |
| Audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)有限責任 あずさ監査法人 | |
| Cpa1 audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)山本 健太郎 | |
| Cpa2 audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)岡野 隆樹 | |
| Key audit matters non consolidated (text) | FilingDateInstant | Text · Plus | |
| Overview kam non consolidated (text) | FilingDateInstant | Text · Plus | |
| Other information non consolidated (text) | FilingDateInstant | Text · Plus | |
| Number of submission | FilingDateInstant | 2 | |
| Net sales (5-year summary) | CurrentYearDuration | 68234000000 | JPY |
| Ordinary income loss (5-year summary) | CurrentYearDuration | 7547000000 | JPY |
| Profit loss attributable to owners of parent (5-year summary) | CurrentYearDuration | 4742000000 | JPY |
| Comprehensive income (5-year summary) | CurrentYearDuration | 4833000000 | JPY |
| Net assets (5-year summary) | CurrentYearInstant | 64173000000 | JPY |
| Total assets (5-year summary) | CurrentYearInstant | 129524000000 | JPY |
| Net assets per share (5-year summary) | CurrentYearInstant | 1218.70 | |
| Basic earnings loss per share (5-year summary) | CurrentYearDuration | 110.79 | |
| Diluted earnings per share (5-year summary) | CurrentYearDuration | － | |
| Equity to asset ratio (5-year summary) | CurrentYearInstant | 0.483 | |
| Rate of return on equity (5-year summary) | CurrentYearDuration | 0.099 | |
| Price earnings ratio (5-year summary) | CurrentYearDuration | 17.9 | |
| Net cash provided by used in operating activities (5-year summary) | CurrentYearDuration | 11017000000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | CurrentYearDuration | -2149000000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | CurrentYearDuration | -3700000000 | JPY |
| Cash and cash equivalents (5-year summary) | CurrentYearInstant | 24014000000 | JPY |
| Number of employees | CurrentYearInstant | 2103 | |
| Average number of temporary workers | CurrentYearInstant | 225 | |
| Net sales (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 2918000000 | JPY |
| Ordinary income loss (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 2462000000 | JPY |
| Net income loss (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 2452000000 | JPY |
| Capital stock (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 10000000000 | JPY |
| Total number of issued shares (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 52610000 | |
| Net assets (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 61305000000 | JPY |
| Total assets (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 61409000000 | JPY |
| Net assets per share (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 1185.97 | |
| Dividend paid per share (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 25.00 |
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 · 12 of 12 passed
| balance sheet identity | pass |
| 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 income attributable to parent | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |