Annual report
9425.TEDINET S100OSEX
Period2021-05-01 → 2022-04-30
Filed2022-07-28
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 83
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥5.5bn | 2021-05-01 → 2022-04-30 | Standalone | Net sales |
| Revenue | ¥5.7bn | 2020-05-01 → 2021-04-30 | Standalone | Net sales |
| Revenue | ¥4.3bn | 2019-05-01 → 2020-04-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥5.3bn | 2018-05-01 → 2019-04-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥5.2bn | 2017-05-01 → 2018-04-30d | Standalone | Net sales (5-year summary) |
| Operating income | −¥107m | 2021-05-01 → 2022-04-30 | Standalone | Operating income |
| Operating income | ¥84m | 2020-05-01 → 2021-04-30 | Standalone | Operating income |
| Ordinary income | −¥122m | 2021-05-01 → 2022-04-30 | Standalone | Ordinary income |
| Ordinary income | ¥74m | 2020-05-01 → 2021-04-30 | Standalone | Ordinary income |
| Ordinary income | ¥52m | 2019-05-01 → 2020-04-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥49m | 2018-05-01 → 2019-04-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥69m | 2017-05-01 → 2018-04-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥202m | 2021-05-01 → 2022-04-30 | Standalone | Income before income taxes |
| Profit before tax | ¥52m | 2020-05-01 → 2021-04-30 | Standalone | Income before income taxes |
| Net income | −¥228m | 2021-05-01 → 2022-04-30 | Standalone | Profit loss |
| Net income | ¥65m | 2020-05-01 → 2021-04-30 | Standalone | Profit loss |
| Net income | ¥58m | 2019-05-01 → 2020-04-30d | Standalone | Net income loss (5-year summary) |
| Net income | −¥41m | 2018-05-01 → 2019-04-30d | Standalone | Net income loss (5-year summary) |
| Net income | −¥104m | 2017-05-01 → 2018-04-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥1.9bn | at 2022-04-30 | Standalone | Assets |
| Total assets | ¥1.2bn | at 2021-04-30 | Standalone | Assets |
| Total assets | ¥976m | at 2020-04-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.1bn | at 2019-04-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.2bn | at 2018-04-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥577m | at 2022-04-30 | Standalone | Liabilities |
| Total liabilities | ¥532m | at 2021-04-30 | Standalone | Liabilities |
| Net assets / equity | ¥1.3bn | at 2022-04-30 | Standalone | Net assets |
| Net assets / equity | ¥700m | at 2021-04-30 | Standalone | Net assets |
| Net assets / equity | ¥635m | at 2020-04-30d | Standalone | Net assets |
| Net assets / equity | ¥577m | at 2019-04-30d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥618m | at 2018-04-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.1bn | at 2022-04-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥542m | at 2021-04-30 | Standalone | Cash and deposits |
| Cash & equivalents | ¥1.1bn | at 2022-04-30 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥542m | at 2021-04-30 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥503m | at 2020-04-30d | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥290m | at 2019-04-30d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥81m | at 2018-04-30d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥207m | 2021-05-01 → 2022-04-30 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | −¥77m | 2020-05-01 → 2021-04-30 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥72m | 2019-05-01 → 2020-04-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥124m | 2018-05-01 → 2019-04-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥2m | 2017-05-01 → 2018-04-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥161,000 | 2021-05-01 → 2022-04-30 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | ¥13m | 2020-05-01 → 2021-04-30 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | ¥133m | 2019-05-01 → 2020-04-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥89m | 2018-05-01 → 2019-04-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥27m | 2017-05-01 → 2018-04-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥766m | 2021-05-01 → 2022-04-30 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | ¥103m | 2020-05-01 → 2021-04-30 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | ¥8m | 2019-05-01 → 2020-04-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥223,000 | 2018-05-01 → 2019-04-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥64m | 2017-05-01 → 2018-04-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-57.1 | 2021-05-01 → 2022-04-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥19.11 | 2020-05-01 → 2021-04-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥16.89 | 2019-05-01 → 2020-04-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-11.91 | 2018-05-01 → 2019-04-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-30.38 | 2017-05-01 → 2018-04-30d | Standalone | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥228.3 | at 2022-04-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥205.36 | at 2021-04-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥186.25 | at 2020-04-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥169.36 | at 2019-04-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥181.27 | at 2018-04-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 69.4% | at 2022-04-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 56.8% | at 2021-04-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 65.1% | at 2020-04-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 52.3% | at 2019-04-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 51.5% | at 2018-04-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | -22.7% | 2021-05-01 → 2022-04-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 9.8% | 2020-05-01 → 2021-04-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 9.5% | 2019-05-01 → 2020-04-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | -6.8% | 2018-05-01 → 2019-04-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | -15.5% | 2017-05-01 → 2018-04-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 5,741,500 | at 2022-04-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 3,409,000 | at 2021-04-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 3,409,000 | at 2020-04-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 3,409,000 | at 2019-04-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 3,409,000 | at 2018-04-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 69 | at 2022-04-30 | Standalone | Number of employees |
| Employees | 63 | at 2021-04-30 | Standalone | Number of employees |
| Employees | 52 | at 2020-04-30d | Standalone | Number of employees |
| Employees | 55 | at 2019-04-30d | Standalone | Number of employees |
| Employees | 53 | at 2018-04-30d | 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 · 875
| Item | Context | Value | Unit |
|---|---|---|---|
| Long term prepaid expenses | Prior1YearInstant_NonConsolidatedMember | 813000 | JPY |
| Long term prepaid expenses | CurrentYearInstant_NonConsolidatedMember | 521000 | JPY |
| Guarantee deposits ioa | Prior1YearInstant_NonConsolidatedMember | 60885000 | JPY |
| Guarantee deposits ioa | CurrentYearInstant_NonConsolidatedMember | 61400000 | JPY |
| Deferred tax assets | Prior1YearInstant_NonConsolidatedMember | 20707000 | JPY |
| Deferred tax assets | CurrentYearInstant_NonConsolidatedMember | - | JPY |
| Allowance for doubtful accounts ioa by group | Prior1YearInstant_NonConsolidatedMember | -1001000 | JPY |
| Allowance for doubtful accounts ioa by group | CurrentYearInstant_NonConsolidatedMember | -1001000 | JPY |
| Investments and other assets | Prior1YearInstant_NonConsolidatedMember | 92410000 | JPY |
| Investments and other assets | CurrentYearInstant_NonConsolidatedMember | 70641000 | JPY |
| Noncurrent assets | Prior1YearInstant_NonConsolidatedMember | 139685000 | JPY |
| Noncurrent assets | CurrentYearInstant_NonConsolidatedMember | 109946000 | JPY |
| Assets | Prior1YearInstant_NonConsolidatedMember | 1232515000 | JPY |
| Assets | CurrentYearInstant_NonConsolidatedMember | 1888142000 | JPY |
| Accounts payable trade | Prior1YearInstant_NonConsolidatedMember | 90224000 | JPY |
| Accounts payable trade | CurrentYearInstant_NonConsolidatedMember | 99151000 | JPY |
| Short term loans payable | Prior1YearInstant_NonConsolidatedMember | 200000000 | JPY |
| Short term loans payable | CurrentYearInstant_NonConsolidatedMember | - | JPY |
| Current portion of long term loans payable | Prior1YearInstant_NonConsolidatedMember | 26664000 | JPY |
| Current portion of long term loans payable | CurrentYearInstant_NonConsolidatedMember | 53328000 | JPY |
| Lease obligations cl | Prior1YearInstant_NonConsolidatedMember | 544000 | JPY |
| Lease obligations cl | CurrentYearInstant_NonConsolidatedMember | 408000 | JPY |
| Accounts payable other | Prior1YearInstant_NonConsolidatedMember | 66668000 | JPY |
| Accounts payable other | CurrentYearInstant_NonConsolidatedMember | 134131000 | JPY |
| Accrued expenses | Prior1YearInstant_NonConsolidatedMember | 24192000 | JPY |
| Accrued expenses | CurrentYearInstant_NonConsolidatedMember | 26090000 | JPY |
| Income taxes payable | Prior1YearInstant_NonConsolidatedMember | 7476000 | JPY |
| Income taxes payable | CurrentYearInstant_NonConsolidatedMember | 8067000 | JPY |
| Accrued consumption taxes | Prior1YearInstant_NonConsolidatedMember | 5225000 | JPY |
| Accrued consumption taxes | CurrentYearInstant_NonConsolidatedMember | 225000 | JPY |
| Deposits received | Prior1YearInstant_NonConsolidatedMember | 18324000 | JPY |
| Deposits received | CurrentYearInstant_NonConsolidatedMember | 14964000 | JPY |
| Provision for bonuses | Prior1YearInstant_NonConsolidatedMember | 10050000 | JPY |
| Provision for bonuses | CurrentYearInstant_NonConsolidatedMember | 18900000 | JPY |
| Reserve for sales returns on short terms cl | Prior1YearInstant_NonConsolidatedMember | 279000 | JPY |
| Reserve for sales returns on short terms cl | CurrentYearInstant_NonConsolidatedMember | 1696000 | JPY |
| Asset retirement obligations cl | Prior1YearInstant_NonConsolidatedMember | - | JPY |
| Asset retirement obligations cl | CurrentYearInstant_NonConsolidatedMember | 8426000 | JPY |
| Other cl | Prior1YearInstant_NonConsolidatedMember | 1830000 | JPY |
| Other cl | CurrentYearInstant_NonConsolidatedMember | 1461000 | JPY |
| Current liabilities | Prior1YearInstant_NonConsolidatedMember | 451481000 | JPY |
| Current liabilities | CurrentYearInstant_NonConsolidatedMember | 366851000 | JPY |
| Long term loans payable | Prior1YearInstant_NonConsolidatedMember | 13332000 | JPY |
| Long term loans payable | CurrentYearInstant_NonConsolidatedMember | 133340000 | JPY |
| Lease obligations ncl | Prior1YearInstant_NonConsolidatedMember | 408000 | JPY |
| Lease obligations ncl | CurrentYearInstant_NonConsolidatedMember | - | JPY |
| Deferred tax liabilities | Prior1YearInstant_NonConsolidatedMember | - | JPY |
| Deferred tax liabilities | CurrentYearInstant_NonConsolidatedMember | 842000 | JPY |
| Provision for directors retirement benefits | Prior1YearInstant_NonConsolidatedMember | 20517000 | JPY |
| Provision for directors retirement benefits | CurrentYearInstant_NonConsolidatedMember | 32382000 | 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 · 13 of 13 passed
| balance sheet identity | pass rounding |
| balance sheet identity | pass rounding |
| dei present | pass |
| period resolution | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | 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 · total assets | pass |
| statement vs summary · total assets | pass |