Annual report
9522.TEDINET S100QIEH
Period2021-01-01 → 2021-12-31
Filed2023-03-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Amends S100NT7A. Amended by S100QIF3 (2023-03-30).
Key figures · 117
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥16.0bn | 2021-01-01 → 2021-12-31 | Cons. | Net sales |
| Revenue | ¥22.3bn | 2020-01-01 → 2020-12-31 | Cons. | Net sales |
| Revenue | ¥20.6bn | 2019-01-01 → 2019-12-31d | Cons. | Net sales (5-year summary) |
| Operating income | ¥2.2bn | 2021-01-01 → 2021-12-31 | Cons. | Operating income |
| Operating income | ¥1.7bn | 2020-01-01 → 2020-12-31 | Cons. | Operating income |
| Ordinary income | ¥991m | 2021-01-01 → 2021-12-31 | Cons. | Ordinary income |
| Ordinary income | ¥732m | 2020-01-01 → 2020-12-31 | Cons. | Ordinary income |
| Ordinary income | ¥316m | 2019-01-01 → 2019-12-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥964m | 2021-01-01 → 2021-12-31 | Cons. | Income before income taxes |
| Profit before tax | ¥755m | 2020-01-01 → 2020-12-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥530m | 2021-01-01 → 2021-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥463m | 2020-01-01 → 2020-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥250m | 2019-01-01 → 2019-12-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥587m | 2021-01-01 → 2021-12-31 | Cons. | Profit loss |
| Net income | ¥495m | 2020-01-01 → 2020-12-31 | Cons. | Profit loss |
| Total assets | ¥119.8bn | at 2021-12-31 | Cons. | Assets |
| Total assets | ¥63.4bn | at 2020-12-31 | Cons. | Assets |
| Total assets | ¥55.4bn | at 2019-12-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥105.7bn | at 2021-12-31 | Cons. | Liabilities |
| Total liabilities | ¥57.1bn | at 2020-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥14.1bn | at 2021-12-31 | Cons. | Net assets |
| Net assets / equity | ¥6.3bn | at 2020-12-31 | Cons. | Net assets |
| Net assets / equity | ¥4.6bn | at 2019-12-31d | Cons. | Net assets |
| Cash and deposits | ¥18.2bn | at 2021-12-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥12.1bn | at 2020-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥18.2bn | at 2021-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥12.1bn | at 2020-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥12.2bn | at 2019-12-31d | Cons. | Cash and cash equivalents |
| Operating cash flow | −¥18.6bn | 2021-01-01 → 2021-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥6.7bn | 2020-01-01 → 2020-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥12.6bn | 2019-01-01 → 2019-12-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥4.0bn | 2021-01-01 → 2021-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥1.3bn | 2020-01-01 → 2020-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥390m | 2019-01-01 → 2019-12-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥28.7bn | 2021-01-01 → 2021-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥8.0bn | 2020-01-01 → 2020-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥20.2bn | 2019-01-01 → 2019-12-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥20.47 | 2021-01-01 → 2021-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥19.2 | 2020-01-01 → 2020-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥12.18 | 2019-01-01 → 2019-12-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥19.28 | 2021-01-01 → 2021-12-31 | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥374.03 | at 2021-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥227.65 | at 2020-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥177.39 | at 2019-12-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 8.9% | at 2021-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 9.3% | at 2020-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 7.4% | at 2019-12-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 6.4% | 2021-01-01 → 2021-12-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 9.3% | 2020-01-01 → 2020-12-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 8.3% | 2019-01-01 → 2019-12-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 269 | at 2021-12-31 | Cons. | Number of employees |
| Employees | 234 | at 2020-12-31 | Cons. | Number of employees |
| Employees | 209 | at 2019-12-31d | Cons. | Number of employees |
| Revenue | ¥7.1bn | 2021-01-01 → 2021-12-31 | Standalone | Net sales |
| Revenue | ¥13.3bn | 2020-01-01 → 2020-12-31 | Standalone | Net sales |
| Revenue | ¥8.8bn | 2019-01-01 → 2019-12-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥7.5bn | 2018-01-01 → 2018-12-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥5.6bn | 2017-01-01 → 2017-12-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥1.6bn | 2021-01-01 → 2021-12-31 | Standalone | Operating income |
| Operating income | ¥858m | 2020-01-01 → 2020-12-31 | Standalone | Operating income |
| Ordinary income | ¥1.1bn | 2021-01-01 → 2021-12-31 | Standalone | Ordinary income |
| Ordinary income | ¥202m | 2020-01-01 → 2020-12-31 | Standalone | Ordinary income |
| Ordinary income | ¥519m | 2019-01-01 → 2019-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.4bn | 2018-01-01 → 2018-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥500m | 2017-01-01 → 2017-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥725m | 2021-01-01 → 2021-12-31 | Standalone | Income before income taxes |
| Profit before tax | ¥574m | 2020-01-01 → 2020-12-31 | Standalone | Income before income taxes |
| Net income | ¥372m | 2021-01-01 → 2021-12-31 | Standalone | Profit loss |
| Net income | ¥581m | 2020-01-01 → 2020-12-31 | Standalone | Profit loss |
| Net income | ¥509m | 2019-01-01 → 2019-12-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥607m | 2018-01-01 → 2018-12-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥630m | 2017-01-01 → 2017-12-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥52.7bn | at 2021-12-31 | Standalone | Assets |
| Total assets | ¥27.9bn | at 2020-12-31 | Standalone | Assets |
| Total assets | ¥25.3bn | at 2019-12-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥16.4bn | at 2018-12-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥13.2bn | at 2017-12-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥41.8bn | at 2021-12-31 | Standalone | Liabilities |
| Total liabilities | ¥21.7bn | at 2020-12-31 | Standalone | Liabilities |
| Net assets / equity | ¥10.9bn | at 2021-12-31 | Standalone | Net assets |
| Net assets / equity | ¥6.2bn | at 2020-12-31 | Standalone | Net assets |
| Net assets / equity | ¥4.6bn | at 2019-12-31d | Standalone | Net assets |
| Net assets / equity | ¥2.2bn | at 2018-12-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥1.6bn | at 2017-12-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥9.7bn | at 2021-12-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥6.8bn | at 2020-12-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥14.36 | 2021-01-01 → 2021-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥24.13 | 2020-01-01 → 2020-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥24.78 | 2019-01-01 → 2019-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥31.9 | 2018-01-01 → 2018-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥34.97 | 2017-01-01 → 2017-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥13.52 | 2021-01-01 → 2021-12-31 | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥383.43 | at 2021-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥240.08 | at 2020-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥199.39 | at 2019-12-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥117.58 | at 2018-12-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥82.16 | at 2017-12-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 20.7% | at 2021-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 22.2% | at 2020-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 18.2% | at 2019-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 13.6% | at 2018-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 11.8% | at 2017-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 4.3% | 2021-01-01 → 2021-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 10.8% | 2020-01-01 → 2020-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 14.9% | 2019-01-01 → 2019-12-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 31.9% | 2018-01-01 → 2018-12-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 63.5% | 2017-01-01 → 2017-12-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 28,420,910 | at 2021-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 25,812,000 | at 2020-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 23,112,000 | at 2019-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 19,022,000 | at 2018-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 19,022,000 | at 2017-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 248 | at 2021-12-31 | Standalone | Number of employees |
| Employees | 211 | at 2020-12-31 | Standalone | Number of employees |
| Employees | 183 | at 2019-12-31d | Standalone | Number of employees |
| Employees | 147 | at 2018-12-31d | Standalone | Number of employees |
| Employees | 117 | at 2017-12-31d | 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 · 1,268
| Item | Context | Value | Unit |
|---|---|---|---|
| Total number of issued shares (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 23112000 | |
| Total number of issued shares (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 25812000 | |
| Total number of issued shares (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 28420910 | |
| Net assets (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 1562889000 | JPY |
| Net assets (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 2236644000 | JPY |
| Net assets (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 4608338000 | JPY |
| Net assets (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 6196997000 | JPY |
| Net assets (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 10897306000 | JPY |
| Total assets (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 13192795000 | JPY |
| Total assets (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 16446025000 | JPY |
| Total assets (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 25287015000 | JPY |
| Total assets (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 27858838000 | JPY |
| Total assets (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 52728972000 | JPY |
| Net assets per share (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 82.16 | |
| Net assets per share (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 117.58 | |
| Net assets per share (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 199.39 | |
| Net assets per share (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 240.08 | |
| Net assets per share (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 383.43 | |
| Dividend paid per share (5-year summary) | Prior4YearDuration_NonConsolidatedMember | － | |
| Dividend paid per share (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － | |
| Dividend paid per share (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | |
| Dividend paid per share (5-year summary) | Prior1YearDuration_NonConsolidatedMember | － | |
| Dividend paid per share (5-year summary) | CurrentYearDuration_NonConsolidatedMember | － | |
| Interim dividend paid per share (5-year summary) | Prior4YearDuration_NonConsolidatedMember | － | |
| Interim dividend paid per share (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － | |
| Interim dividend paid per share (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | |
| Interim dividend paid per share (5-year summary) | Prior1YearDuration_NonConsolidatedMember | － | |
| Interim dividend paid per share (5-year summary) | CurrentYearDuration_NonConsolidatedMember | － | |
| Basic earnings loss per share (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 34.97 | |
| Basic earnings loss per share (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 31.90 | |
| Basic earnings loss per share (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 24.78 | |
| Basic earnings loss per share (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 24.13 | |
| Basic earnings loss per share (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 14.36 | |
| Diluted earnings per share (5-year summary) | Prior4YearDuration_NonConsolidatedMember | － | |
| Diluted earnings per share (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － | |
| Diluted earnings per share (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | |
| Diluted earnings per share (5-year summary) | Prior1YearDuration_NonConsolidatedMember | － | |
| Diluted earnings per share (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 13.52 | |
| Equity to asset ratio (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 0.1185 | |
| Equity to asset ratio (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 0.1360 | |
| Equity to asset ratio (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 0.1822 | |
| Equity to asset ratio (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 0.2224 | |
| Equity to asset ratio (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 0.2067 | |
| Rate of return on equity (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 0.6353 | |
| Rate of return on equity (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 0.3195 | |
| Rate of return on equity (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 0.1487 | |
| Rate of return on equity (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 0.1076 | |
| Rate of return on equity (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 0.0434 | |
| Price earnings ratio (5-year summary) | Prior4YearDuration_NonConsolidatedMember | － | |
| Price earnings ratio (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － |
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 · 24 of 24 passed
| balance sheet identity | pass |
| balance sheet identity | pass rounding |
| balance sheet identity | pass |
| 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 · 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 |