Annual report
9278.TEDINET S100P3EV
Period2021-06-01 → 2022-05-31
Filed2022-08-29
StandardJapan GAAP
ConsolidatedYes
Data checks21 of 22 passed
Key figures · 70
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥91.5bn | 2021-06-01 → 2022-05-31 | Cons. | Net sales |
| Revenue | ¥93.6bn | 2020-04-01 → 2021-05-31 | Cons. | Net sales |
| Operating income | ¥1.8bn | 2021-06-01 → 2022-05-31 | Cons. | Operating income |
| Operating income | ¥1.9bn | 2020-04-01 → 2021-05-31 | Cons. | Operating income |
| Ordinary income | ¥2.3bn | 2021-06-01 → 2022-05-31 | Cons. | Ordinary income |
| Ordinary income | ¥2.5bn | 2020-04-01 → 2021-05-31 | Cons. | Ordinary income |
| Profit before tax | ¥2.3bn | 2021-06-01 → 2022-05-31 | Cons. | Income before income taxes |
| Profit before tax | ¥973m | 2020-04-01 → 2021-05-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥1.4bn | 2021-06-01 → 2022-05-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥157m | 2020-04-01 → 2021-05-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥1.5bn | 2021-06-01 → 2022-05-31 | Cons. | Profit loss |
| Net income | ¥167m | 2020-04-01 → 2021-05-31 | Cons. | Profit loss |
| Total assets | ¥45.1bn | at 2022-05-31 | Cons. | Assets |
| Total assets | ¥40.3bn | at 2021-05-31 | Cons. | Assets |
| Total liabilities | ¥28.6bn | at 2022-05-31 | Cons. | Liabilities |
| Total liabilities | ¥27.4bn | at 2021-05-31 | Cons. | Liabilities |
| Net assets / equity | ¥16.5bn | at 2022-05-31 | Cons. | Net assets |
| Net assets / equity | ¥12.9bn | at 2021-05-31 | Cons. | Net assets |
| Cash and deposits | ¥8.2bn | at 2022-05-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥5.8bn | at 2021-05-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥8.2bn | at 2022-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥5.8bn | at 2021-05-31 | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥2.8bn | 2021-06-01 → 2022-05-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥2.2bn | 2020-04-01 → 2021-05-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥1.9bn | 2021-06-01 → 2022-05-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥1.3bn | 2020-04-01 → 2021-05-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥1.4bn | 2021-06-01 → 2022-05-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥1.2bn | 2020-04-01 → 2021-05-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥82.07 | 2021-06-01 → 2022-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥9.03 | 2020-04-01 → 2021-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥827.94 | at 2022-05-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥736.74 | at 2021-05-31 | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 36.3% | at 2022-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 31.9% | at 2021-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 9.9% | 2021-06-01 → 2022-05-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 1.2% | 2020-04-01 → 2021-05-31 | Cons. | Rate of return on equity (5-year summary) |
| Employees | 1,488 | at 2022-05-31 | Cons. | Number of employees |
| Employees | 1,460 | at 2021-05-31 | Cons. | Number of employees |
| Revenue | ¥1.6bn | 2021-06-01 → 2022-05-31 | Standalone | Operating revenue1 |
| Revenue | ¥1.4bn | 2020-04-01 → 2021-05-31 | Standalone | Operating revenue1 |
| Operating income | ¥645m | 2021-06-01 → 2022-05-31 | Standalone | Operating income |
| Operating income | ¥420m | 2020-04-01 → 2021-05-31 | Standalone | Operating income |
| Ordinary income | ¥1.2bn | 2021-06-01 → 2022-05-31 | Standalone | Ordinary income |
| Ordinary income | −¥49m | 2020-04-01 → 2021-05-31 | Standalone | Ordinary income |
| Profit before tax | ¥1.2bn | 2021-06-01 → 2022-05-31 | Standalone | Income before income taxes |
| Profit before tax | −¥495m | 2020-04-01 → 2021-05-31 | Standalone | Income before income taxes |
| Net income | ¥1.1bn | 2021-06-01 → 2022-05-31 | Standalone | Profit loss |
| Net income | −¥593m | 2020-04-01 → 2021-05-31 | Standalone | Profit loss |
| Total assets | ¥23.0bn | at 2022-05-31 | Standalone | Assets |
| Total assets | ¥18.4bn | at 2021-05-31 | Standalone | Assets |
| Total liabilities | ¥8.8bn | at 2022-05-31 | Standalone | Liabilities |
| Total liabilities | ¥7.3bn | at 2021-05-31 | Standalone | Liabilities |
| Net assets / equity | ¥14.2bn | at 2022-05-31 | Standalone | Net assets |
| Net assets / equity | ¥11.1bn | at 2021-05-31 | Standalone | Net assets |
| Cash and deposits | ¥4.4bn | at 2022-05-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥2.6bn | at 2021-05-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥61.73 | 2021-06-01 → 2022-05-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-34.01 | 2020-04-01 → 2021-05-31 | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥20 | 2021-06-01 → 2022-05-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥6 | 2020-04-01 → 2021-05-31 | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥718.65 | at 2022-05-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥636.75 | at 2021-05-31 | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 61.6% | at 2022-05-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 60.4% | at 2021-05-31 | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 8.6% | 2021-06-01 → 2022-05-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | -5.2% | 2020-04-01 → 2021-05-31 | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 20,547,000 | at 2022-05-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 20,547,000 | at 2021-05-31 | Standalone | Total number of issued shares (5-year summary) |
| Employees | 46 | at 2022-05-31 | Standalone | Number of employees |
| Employees | 47 | at 2021-05-31 | 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.
All source rows · 1,293
| Item | Context | Value | Unit |
|---|---|---|---|
| Loss on retirement of noncurrent assets el | Prior1YearDuration | 69000000 | JPY |
| Loss on retirement of noncurrent assets el | CurrentYearDuration | 75000000 | JPY |
| Impairment loss el | Prior1YearDuration | 674000000 | JPY |
| Impairment loss el | CurrentYearDuration | - | JPY |
| Loss on covid19 el | Prior1YearDuration | 778000000 | JPY |
| Loss on covid19 el | CurrentYearDuration | 71000000 | JPY |
| Extraordinary loss | Prior1YearDuration | 1536000000 | JPY |
| Extraordinary loss | CurrentYearDuration | 172000000 | JPY |
| Income before income taxes | Prior1YearDuration | 973000000 | JPY |
| Income before income taxes | CurrentYearDuration | 2332000000 | JPY |
| Income taxes current | Prior1YearDuration | 526000000 | JPY |
| Income taxes current | CurrentYearDuration | 791000000 | JPY |
| Income taxes deferred | Prior1YearDuration | 278000000 | JPY |
| Income taxes deferred | CurrentYearDuration | 71000000 | JPY |
| Income taxes | Prior1YearDuration | 805000000 | JPY |
| Income taxes | CurrentYearDuration | 862000000 | JPY |
| Profit loss | Prior1YearDuration | 167000000 | JPY |
| Profit loss | CurrentYearDuration | 1470000000 | JPY |
| Profit loss attributable to non controlling interests | Prior1YearDuration | 10000000 | JPY |
| Profit loss attributable to non controlling interests | CurrentYearDuration | 20000000 | JPY |
| Profit loss attributable to owners of parent | Prior1YearDuration | 157000000 | JPY |
| Profit loss attributable to owners of parent | CurrentYearDuration | 1449000000 | JPY |
| Profit loss | Prior1YearDuration | 167000000 | JPY |
| Profit loss | CurrentYearDuration | 1470000000 | JPY |
| Valuation difference on available for sale securities net of tax oci | Prior1YearDuration | 14000000 | JPY |
| Valuation difference on available for sale securities net of tax oci | CurrentYearDuration | -15000000 | JPY |
| Foreign currency translation adjustment net of tax oci | Prior1YearDuration | -10000000 | JPY |
| Foreign currency translation adjustment net of tax oci | CurrentYearDuration | 52000000 | JPY |
| Share of other comprehensive income of associates accounted for using equity method oci | Prior1YearDuration | 29000000 | JPY |
| Share of other comprehensive income of associates accounted for using equity method oci | CurrentYearDuration | 13000000 | JPY |
| Other comprehensive income | Prior1YearDuration | 33000000 | JPY |
| Other comprehensive income | CurrentYearDuration | 49000000 | JPY |
| Comprehensive income | Prior1YearDuration | 201000000 | JPY |
| Comprehensive income | CurrentYearDuration | 1519000000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1YearDuration | 190000000 | JPY |
| Comprehensive income attributable to owners of the parent | CurrentYearDuration | 1489000000 | JPY |
| Comprehensive income attributable to non controlling interests | Prior1YearDuration | 10000000 | JPY |
| Comprehensive income attributable to non controlling interests | CurrentYearDuration | 30000000 | JPY |
| Net assets | Prior2YearInstant_CapitalStockMember | 100000000 | JPY |
| Net assets | Prior2YearInstant_CapitalSurplusMember | 6485000000 | JPY |
| Net assets | Prior2YearInstant_RetainedEarningsMember | 8550000000 | JPY |
| Net assets | Prior2YearInstant_TreasuryStockMember | -2343000000 | JPY |
| Net assets | Prior2YearInstant_ShareholdersEquityMember | 12792000000 | JPY |
| Dividends from surplus | Prior1YearDuration_RetainedEarningsMember | -104000000 | JPY |
| Dividends from surplus | Prior1YearDuration_ShareholdersEquityMember | -104000000 | JPY |
| Profit loss attributable to owners of parent | Prior1YearDuration_RetainedEarningsMember | 157000000 | JPY |
| Profit loss attributable to owners of parent | Prior1YearDuration_ShareholdersEquityMember | 157000000 | JPY |
| Total changes of items during the period | Prior1YearDuration_CapitalStockMember | - | JPY |
| Total changes of items during the period | Prior1YearDuration_CapitalSurplusMember | - | JPY |
| Total changes of items during the period | Prior1YearDuration_RetainedEarningsMember | 52000000 | JPY |
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 · 21 of 22 passed
| balance sheet identity | pass |
| balance sheet identity | pass |
| balance sheet identity | pass rounding |
| balance sheet identity | pass rounding |
| dei present | pass |
| period resolution | partial |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | 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 · net income attributable to parent | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |