Tokyo Tape
Sign in
← Succeed

Annual report

9256.TEDINET S100OF7V
Period2021-04-01 → 2022-03-31
Filed2022-06-24
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 76
MetricValuePeriodScopeSource row
Revenue¥2.6bn2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥2.0bn2020-04-01 → 2021-03-31StandaloneNet sales
Revenue¥1.8bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.5bn2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.1bn2017-04-01 → 2018-03-31dStandaloneNet sales (5-year summary)
Operating income¥425m2021-04-01 → 2022-03-31StandaloneOperating income
Operating income¥263m2020-04-01 → 2021-03-31StandaloneOperating income
Ordinary income¥421m2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income¥265m2020-04-01 → 2021-03-31StandaloneOrdinary income
Ordinary income¥237m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥225m2018-04-01 → 2019-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥153m2017-04-01 → 2018-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥423m2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Profit before tax¥265m2020-04-01 → 2021-03-31StandaloneIncome before income taxes
Net income¥281m2021-04-01 → 2022-03-31StandaloneProfit loss
Net income¥173m2020-04-01 → 2021-03-31StandaloneProfit loss
Net income¥167m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Net income¥159m2018-04-01 → 2019-03-31dStandaloneNet income loss (5-year summary)
Net income¥99m2017-04-01 → 2018-03-31dStandaloneNet income loss (5-year summary)
Total assets¥2.2bnat 2022-03-31StandaloneAssets
Total assets¥1.3bnat 2021-03-31StandaloneAssets
Total assets¥1.1bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥906mat 2019-03-31dStandaloneTotal assets (5-year summary)
Total assets¥662mat 2018-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥492mat 2022-03-31StandaloneLiabilities
Total liabilities¥383mat 2021-03-31StandaloneLiabilities
Net assets / equity¥1.7bnat 2022-03-31StandaloneNet assets
Net assets / equity¥888mat 2021-03-31StandaloneNet assets
Net assets / equity¥715mat 2020-03-31dStandaloneNet assets
Net assets / equity¥548mat 2019-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥399mat 2018-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.8bnat 2022-03-31StandaloneCash and deposits
Cash and deposits¥950mat 2021-03-31StandaloneCash and deposits
Cash & equivalents¥1.8bnat 2022-03-31StandaloneCash and cash equivalents
Cash & equivalents¥950mat 2021-03-31StandaloneCash and cash equivalents
Cash & equivalents¥748mat 2020-03-31dStandaloneCash and cash equivalents
Operating cash flow¥346m2021-04-01 → 2022-03-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥218m2020-04-01 → 2021-03-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥165m2019-04-01 → 2020-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow¥29m2021-04-01 → 2022-03-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥11m2020-04-01 → 2021-03-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥24m2019-04-01 → 2020-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥519m2021-04-01 → 2022-03-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥4m2020-04-01 → 2021-03-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥16m2019-04-01 → 2020-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥87.62021-04-01 → 2022-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥55.942020-04-01 → 2021-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥53.872019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥1,279.362018-04-01 → 2019-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥799.892017-04-01 → 2018-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥83.92021-04-01 → 2022-03-31StandaloneDiluted earnings per share (5-year summary)
Net assets per share¥491.14at 2022-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥286.44at 2021-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥230.5at 2020-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥4,415.59at 2019-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥3,216.8at 2018-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio77.6%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio69.9%at 2021-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio66.8%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio60.4%at 2019-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio60.3%at 2018-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE21.6%2021-04-01 → 2022-03-31StandaloneRate of return on equity (5-year summary)
ROE21.6%2020-04-01 → 2021-03-31StandaloneRate of return on equity (5-year summary)
ROE26.5%2019-04-01 → 2020-03-31dStandaloneRate of return on equity (5-year summary)
ROE33.5%2018-04-01 → 2019-03-31dStandaloneRate of return on equity (5-year summary)
ROE28.4%2017-04-01 → 2018-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued3,475,000at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued124,000at 2021-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued124,000at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued124,000at 2019-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued124,000at 2018-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees85at 2022-03-31StandaloneNumber of employees
Employees85at 2021-03-31StandaloneNumber of employees
Employees68at 2020-03-31dStandaloneNumber of employees
Employees57at 2019-03-31dStandaloneNumber of employees
Employees40at 2018-03-31dStandaloneNumber 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 · 40
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2021-04-01 → 2022-03-31¥1m
Reconciling Itemsreconcilingsegment profit2021-04-01 → 2022-03-31−¥165m
Education And Human Resourcereportable segmentdepreciation2021-04-01 → 2022-03-31¥3m
Education And Human Resourcereportable segmentemployeesat 2022-03-3128 pure
Education And Human Resourcereportable segmentrevenue2021-04-01 → 2022-03-31¥1.2bn
Education And Human Resourcereportable segmentrevenue external2021-04-01 → 2022-03-31¥1.2bn
Education And Human Resourcereportable segmentsegment profit2021-04-01 → 2022-03-31¥273m
Tutoring Business In Schoolreportable segmentdepreciation2021-04-01 → 2022-03-31¥7m
Tutoring Business In Schoolreportable segmentemployeesat 2022-03-3132 pure
Tutoring Business In Schoolreportable segmentrevenue2021-04-01 → 2022-03-31¥1.0bn
Tutoring Business In Schoolreportable segmentrevenue external2021-04-01 → 2022-03-31¥1.0bn
Tutoring Business In Schoolreportable segmentsegment profit2021-04-01 → 2022-03-31¥263m
Welfare And Human Resourcereportable segmentdepreciation2021-04-01 → 2022-03-31¥929,000
Welfare And Human Resourcereportable segmentemployeesat 2022-03-3117 pure
Welfare And Human Resourcereportable segmentrevenue2021-04-01 → 2022-03-31¥359m
Welfare And Human Resourcereportable segmentrevenue external2021-04-01 → 2022-03-31¥359m
Welfare And Human Resourcereportable segmentsegment profit2021-04-01 → 2022-03-31¥53m
—segment totaldepreciation2021-04-01 → 2022-03-31¥11m
—segment totalemployeesat 2022-03-3177 pure
—segment totalrevenue2021-04-01 → 2022-03-31¥2.6bn
—segment totalrevenue external2021-04-01 → 2022-03-31¥2.6bn
—segment totalsegment profit2021-04-01 → 2022-03-31¥589m
Reconciling Itemsreconcilingdepreciation2020-04-01 → 2021-03-31¥2m
Reconciling Itemsreconcilingsegment profit2020-04-01 → 2021-03-31−¥142m
Education And Human Resourcereportable segmentdepreciation2020-04-01 → 2021-03-31¥3m
Education And Human Resourcereportable segmentrevenue2020-04-01 → 2021-03-31¥809m
Education And Human Resourcereportable segmentrevenue external2020-04-01 → 2021-03-31¥809m
Education And Human Resourcereportable segmentsegment profit2020-04-01 → 2021-03-31¥160m
Tutoring Business In Schoolreportable segmentdepreciation2020-04-01 → 2021-03-31¥9m
Tutoring Business In Schoolreportable segmentrevenue2020-04-01 → 2021-03-31¥824m
Tutoring Business In Schoolreportable segmentrevenue external2020-04-01 → 2021-03-31¥824m
Tutoring Business In Schoolreportable segmentsegment profit2020-04-01 → 2021-03-31¥112m
Welfare And Human Resourcereportable segmentdepreciation2020-04-01 → 2021-03-31¥1m
Welfare And Human Resourcereportable segmentrevenue2020-04-01 → 2021-03-31¥359m
Welfare And Human Resourcereportable segmentrevenue external2020-04-01 → 2021-03-31¥359m
Welfare And Human Resourcereportable segmentsegment profit2020-04-01 → 2021-03-31¥133m
—segment totaldepreciation2020-04-01 → 2021-03-31¥14m
—segment totalrevenue2020-04-01 → 2021-03-31¥2.0bn
—segment totalrevenue external2020-04-01 → 2021-03-31¥2.0bn
—segment totalsegment profit2020-04-01 → 2021-03-31¥405m

Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.

All source rows · 884
ItemContextValueUnit
Net salesPrior1YearDuration_NonConsolidatedMember1991875000JPY
Net salesCurrentYearDuration_NonConsolidatedMember2591171000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember1567681000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember1973728000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember424194000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember617442000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember161298000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember192781000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember262895000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember424661000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember0JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember－JPY
Subsidy income noi bountyPrior1YearDuration_NonConsolidatedMember2595000JPY
Subsidy income noi bountyCurrentYearDuration_NonConsolidatedMember－JPY
Insurance premiums refunded cancellation noiPrior1YearDuration_NonConsolidatedMember－JPY
Insurance premiums refunded cancellation noiCurrentYearDuration_NonConsolidatedMember14332000JPY
Other noiPrior1YearDuration_NonConsolidatedMember－JPY
Other noiCurrentYearDuration_NonConsolidatedMember325000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember2595000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember14657000JPY
Listing expenses noePrior1YearDuration_NonConsolidatedMember－JPY
Listing expenses noeCurrentYearDuration_NonConsolidatedMember17882000JPY
Non operating expensesPrior1YearDuration_NonConsolidatedMember－JPY
Non operating expensesCurrentYearDuration_NonConsolidatedMember17882000JPY
Ordinary incomePrior1YearDuration_NonConsolidatedMember265491000JPY
Ordinary incomeCurrentYearDuration_NonConsolidatedMember421437000JPY
Gain on sales of noncurrent assets eiPrior1YearDuration_NonConsolidatedMember－JPY
Gain on sales of noncurrent assets eiCurrentYearDuration_NonConsolidatedMember1764000JPY
Extraordinary incomePrior1YearDuration_NonConsolidatedMember－JPY
Extraordinary incomeCurrentYearDuration_NonConsolidatedMember1764000JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember265491000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember423201000JPY
Income taxes currentPrior1YearDuration_NonConsolidatedMember96742000JPY
Income taxes currentCurrentYearDuration_NonConsolidatedMember142569000JPY
Income taxes deferredPrior1YearDuration_NonConsolidatedMember-4675000JPY
Income taxes deferredCurrentYearDuration_NonConsolidatedMember87000JPY
Income taxesPrior1YearDuration_NonConsolidatedMember92067000JPY
Income taxesCurrentYearDuration_NonConsolidatedMember142656000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember173423000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember280544000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalStockMember64000000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember4000000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalSurplusMember4000000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember646535000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsMember646535000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_ShareholdersEquityMember714535000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember714535000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember173423000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember_RetainedEarningsMember173423000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember173423000JPY

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 2021-03-31pass rounding
balance sheet identitynon_consolidated 2022-03-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2020-03-31pass
statement vs summary · net assetsnon_consolidated 2021-03-31pass
statement vs summary · net assetsnon_consolidated 2022-03-31pass
statement vs summary · operating cash flownon_consolidated 2020-04-01/2021-03-31pass
statement vs summary · operating cash flownon_consolidated 2021-04-01/2022-03-31pass
statement vs summary · revenuenon_consolidated 2020-04-01/2021-03-31pass
statement vs summary · revenuenon_consolidated 2021-04-01/2022-03-31pass
statement vs summary · total assetsnon_consolidated 2021-03-31pass
statement vs summary · total assetsnon_consolidated 2022-03-31pass