Annual report
9425.TEDINET S100SOO5
Period2022-11-01 → 2023-10-31
Filed2024-01-31
StandardJapan GAAP
ConsolidatedNo
Data checks11 of 12 passed
Key figures · 38
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥4.1bn | 2022-11-01 → 2023-10-31 | Standalone | Net sales |
| Revenue | ¥1.6bn | 2022-05-01 → 2022-10-31 | Standalone | Net sales |
| Operating income | −¥185m | 2022-11-01 → 2023-10-31 | Standalone | Operating income |
| Operating income | −¥126m | 2022-05-01 → 2022-10-31 | Standalone | Operating income |
| Ordinary income | −¥204m | 2022-11-01 → 2023-10-31 | Standalone | Ordinary income |
| Ordinary income | −¥127m | 2022-05-01 → 2022-10-31 | Standalone | Ordinary income |
| Profit before tax | −¥78m | 2022-11-01 → 2023-10-31 | Standalone | Income before income taxes |
| Profit before tax | −¥177m | 2022-05-01 → 2022-10-31 | Standalone | Income before income taxes |
| Net income | −¥81m | 2022-11-01 → 2023-10-31 | Standalone | Profit loss |
| Net income | −¥178m | 2022-05-01 → 2022-10-31 | Standalone | Profit loss |
| Total assets | ¥1.9bn | at 2023-10-31 | Standalone | Assets |
| Total assets | ¥1.6bn | at 2022-10-31 | Standalone | Assets |
| Total liabilities | ¥866m | at 2023-10-31 | Standalone | Liabilities |
| Total liabilities | ¥440m | at 2022-10-31 | Standalone | Liabilities |
| Net assets / equity | ¥1.1bn | at 2023-10-31 | Standalone | Net assets |
| Net assets / equity | ¥1.1bn | at 2022-10-31 | Standalone | Net assets |
| Cash and deposits | ¥1.1bn | at 2023-10-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥665m | at 2022-10-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥1.1bn | at 2023-10-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥665m | at 2022-10-31 | Standalone | Cash and cash equivalents |
| Operating cash flow | −¥381m | 2022-11-01 → 2023-10-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | −¥397m | 2022-05-01 → 2022-10-31 | Standalone | Net cash provided by used in operating activities |
| Investing cash flow | ¥246m | 2022-11-01 → 2023-10-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥10m | 2022-05-01 → 2022-10-31 | Standalone | Net cash provided by used in investment activities |
| Financing cash flow | ¥560m | 2022-11-01 → 2023-10-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥34m | 2022-05-01 → 2022-10-31 | Standalone | Net cash provided by used in financing activities |
| EPS (basic) | ¥-14.14 | 2022-11-01 → 2023-10-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-31.06 | 2022-05-01 → 2022-10-31 | Standalone | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥183.56 | at 2023-10-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥197.69 | at 2022-10-31 | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 54.8% | at 2023-10-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 72.0% | at 2022-10-31 | Standalone | Equity to asset ratio (5-year summary) |
| ROE | -7.4% | 2022-11-01 → 2023-10-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | -14.6% | 2022-05-01 → 2022-10-31 | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 5,741,500 | at 2023-10-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,741,500 | at 2022-10-31 | Standalone | Total number of issued shares (5-year summary) |
| Employees | 32 | at 2023-10-31 | Standalone | Number of employees |
| Employees | 63 | at 2022-10-31 | 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 · 933
| Item | Context | Value | Unit |
|---|---|---|---|
| Commission received rev oa | CurrentYearDuration_NonConsolidatedMember | 115052000 | JPY |
| Net sales | Prior1YearDuration_NonConsolidatedMember | 1551764000 | JPY |
| Net sales | CurrentYearDuration_NonConsolidatedMember | 4089201000 | JPY |
| Beginning of goods cos | Prior1YearDuration_NonConsolidatedMember | 358716000 | JPY |
| Beginning of goods cos | CurrentYearDuration_NonConsolidatedMember | 464586000 | JPY |
| Cost of purchased goods cos | Prior1YearDuration_NonConsolidatedMember | 1386120000 | JPY |
| Cost of purchased goods cos | CurrentYearDuration_NonConsolidatedMember | 3697907000 | JPY |
| Total beginning and cost of purchased goods and telephone right cos | Prior1YearDuration_NonConsolidatedMember | 1744837000 | JPY |
| Total beginning and cost of purchased goods and telephone right cos | CurrentYearDuration_NonConsolidatedMember | 4162494000 | JPY |
| Ending of goods cos | Prior1YearDuration_NonConsolidatedMember | 464586000 | JPY |
| Ending of goods cos | CurrentYearDuration_NonConsolidatedMember | 527949000 | JPY |
| Cost of goods sold cos | Prior1YearDuration_NonConsolidatedMember | 1280250000 | JPY |
| Cost of goods sold cos | CurrentYearDuration_NonConsolidatedMember | 3634544000 | JPY |
| Other cost cos exp oa | Prior1YearDuration_NonConsolidatedMember | 2788000 | JPY |
| Other cost cos exp oa | CurrentYearDuration_NonConsolidatedMember | 2041000 | JPY |
| Cost of sales | Prior1YearDuration_NonConsolidatedMember | 1283039000 | JPY |
| Cost of sales | CurrentYearDuration_NonConsolidatedMember | 3636585000 | JPY |
| Gross profit | Prior1YearDuration_NonConsolidatedMember | 268725000 | JPY |
| Gross profit | CurrentYearDuration_NonConsolidatedMember | 452616000 | JPY |
| Directors compensations sga | Prior1YearDuration_NonConsolidatedMember | 26943000 | JPY |
| Directors compensations sga | CurrentYearDuration_NonConsolidatedMember | 32780000 | JPY |
| Payroll and allowances sga | Prior1YearDuration_NonConsolidatedMember | 149371000 | JPY |
| Payroll and allowances sga | CurrentYearDuration_NonConsolidatedMember | 228897000 | JPY |
| Provision for bonuses sga | Prior1YearDuration_NonConsolidatedMember | 9650000 | JPY |
| Provision for bonuses sga | CurrentYearDuration_NonConsolidatedMember | 4350000 | JPY |
| Provision for directors retirement benefits sga | Prior1YearDuration_NonConsolidatedMember | 3825000 | JPY |
| Provision for directors retirement benefits sga | CurrentYearDuration_NonConsolidatedMember | 4302000 | JPY |
| Retirement benefit expenses sga | Prior1YearDuration_NonConsolidatedMember | 4924000 | JPY |
| Retirement benefit expenses sga | CurrentYearDuration_NonConsolidatedMember | 7306000 | JPY |
| Legal welfare expenses sga | Prior1YearDuration_NonConsolidatedMember | 28111000 | JPY |
| Legal welfare expenses sga | CurrentYearDuration_NonConsolidatedMember | 41677000 | JPY |
| Other salaries sga | Prior1YearDuration_NonConsolidatedMember | 6709000 | JPY |
| Other salaries sga | CurrentYearDuration_NonConsolidatedMember | 45864000 | JPY |
| Advertising expenses sga | Prior1YearDuration_NonConsolidatedMember | 2656000 | JPY |
| Advertising expenses sga | CurrentYearDuration_NonConsolidatedMember | 6475000 | JPY |
| Rents sga | Prior1YearDuration_NonConsolidatedMember | 42420000 | JPY |
| Rents sga | CurrentYearDuration_NonConsolidatedMember | 44615000 | JPY |
| Leasing fee sga | Prior1YearDuration_NonConsolidatedMember | 6222000 | JPY |
| Leasing fee sga | CurrentYearDuration_NonConsolidatedMember | 12560000 | JPY |
| Commission fee sga | Prior1YearDuration_NonConsolidatedMember | 19837000 | JPY |
| Commission fee sga | CurrentYearDuration_NonConsolidatedMember | 85541000 | JPY |
| Traveling and transportation expenses sga | Prior1YearDuration_NonConsolidatedMember | 11208000 | JPY |
| Traveling and transportation expenses sga | CurrentYearDuration_NonConsolidatedMember | 20473000 | JPY |
| Communication expenses sga | Prior1YearDuration_NonConsolidatedMember | 6514000 | JPY |
| Communication expenses sga | CurrentYearDuration_NonConsolidatedMember | 13330000 | JPY |
| Promotion expenses sga | Prior1YearDuration_NonConsolidatedMember | 21760000 | JPY |
| Promotion expenses sga | CurrentYearDuration_NonConsolidatedMember | 15643000 | JPY |
| Depreciation sga | Prior1YearDuration_NonConsolidatedMember | 3561000 | JPY |
| Depreciation sga | CurrentYearDuration_NonConsolidatedMember | 2491000 | JPY |
| Other sga | Prior1YearDuration_NonConsolidatedMember | 51434000 | 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 · 11 of 12 passed
| balance sheet identity | pass |
| 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 · 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 |