Annual report
9522.TEDINET S100QIT2
Period2022-01-01 → 2022-12-31
Filed2023-03-31
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 132
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥17.7bn | 2022-01-01 → 2022-12-31 | Cons. | Net sales |
| Revenue | ¥16.0bn | 2021-01-01 → 2021-12-31 | Cons. | Net sales |
| Revenue | ¥22.3bn | 2020-01-01 → 2020-12-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥20.6bn | 2019-01-01 → 2019-12-31d | Cons. | Net sales (5-year summary) |
| Operating income | ¥1.3bn | 2022-01-01 → 2022-12-31 | Cons. | Operating income |
| Operating income | ¥2.2bn | 2021-01-01 → 2021-12-31 | Cons. | Operating income |
| Ordinary income | −¥1.4bn | 2022-01-01 → 2022-12-31 | Cons. | Ordinary income |
| Ordinary income | ¥991m | 2021-01-01 → 2021-12-31 | Cons. | Ordinary income |
| Ordinary income | ¥732m | 2020-01-01 → 2020-12-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥316m | 2019-01-01 → 2019-12-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | −¥1.3bn | 2022-01-01 → 2022-12-31 | Cons. | Income before income taxes |
| Profit before tax | ¥964m | 2021-01-01 → 2021-12-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥1.5bn | 2022-01-01 → 2022-12-31 | Cons. | Profit loss attributable to owners of parent |
| 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 → 2020-12-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥250m | 2019-01-01 → 2019-12-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | −¥1.5bn | 2022-01-01 → 2022-12-31 | Cons. | Profit loss |
| Net income | ¥587m | 2021-01-01 → 2021-12-31 | Cons. | Profit loss |
| Total assets | ¥166.7bn | at 2022-12-31 | Cons. | Assets |
| Total assets | ¥119.8bn | at 2021-12-31 | Cons. | Assets |
| Total assets | ¥63.4bn | at 2020-12-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥55.4bn | at 2019-12-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥154.1bn | at 2022-12-31 | Cons. | Liabilities |
| Total liabilities | ¥105.7bn | at 2021-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥12.6bn | at 2022-12-31 | Cons. | Net assets |
| Net assets / equity | ¥14.1bn | at 2021-12-31 | Cons. | Net assets |
| Net assets / equity | ¥6.3bn | at 2020-12-31d | Cons. | Net assets |
| Net assets / equity | ¥4.6bn | at 2019-12-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥14.4bn | at 2022-12-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥18.2bn | at 2021-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥14.4bn | at 2022-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥18.2bn | at 2021-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥12.1bn | at 2020-12-31d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥12.2bn | at 2019-12-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥1.9bn | 2022-01-01 → 2022-12-31 | Cons. | Net cash provided by used in operating activities |
| 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 → 2020-12-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| 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 | −¥17.5bn | 2022-01-01 → 2022-12-31 | Cons. | Net cash provided by used in investment activities |
| 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 → 2020-12-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| 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 | ¥12.1bn | 2022-01-01 → 2022-12-31 | Cons. | Net cash provided by used in financing activities |
| 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 → 2020-12-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| 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) | ¥-52.7 | 2022-01-01 → 2022-12-31 | Cons. | Basic earnings loss per share (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 → 2020-12-31d | 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 | ¥318.63 | at 2022-12-31 | Cons. | Net assets 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 2020-12-31d | 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 | 5.6% | at 2022-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 8.9% | at 2021-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 9.3% | at 2020-12-31d | 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 | -15.3% | 2022-01-01 → 2022-12-31 | Cons. | Rate of return on equity (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 → 2020-12-31d | 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 | 266 | at 2022-12-31 | Cons. | Number of employees |
| Employees | 269 | at 2021-12-31 | Cons. | Number of employees |
| Employees | 234 | at 2020-12-31d | Cons. | Number of employees |
| Employees | 209 | at 2019-12-31d | Cons. | Number of employees |
| Revenue | ¥10.2bn | 2022-01-01 → 2022-12-31 | Standalone | Net sales |
| Revenue | ¥7.1bn | 2021-01-01 → 2021-12-31 | Standalone | Net sales |
| Revenue | ¥13.3bn | 2020-01-01 → 2020-12-31d | Standalone | Net sales (5-year summary) |
| 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) |
| Operating income | ¥3.9bn | 2022-01-01 → 2022-12-31 | Standalone | Operating income |
| Operating income | ¥1.6bn | 2021-01-01 → 2021-12-31 | Standalone | Operating income |
| Ordinary income | ¥2.1bn | 2022-01-01 → 2022-12-31 | Standalone | Ordinary income |
| Ordinary income | ¥1.1bn | 2021-01-01 → 2021-12-31 | Standalone | Ordinary income |
| Ordinary income | ¥202m | 2020-01-01 → 2020-12-31d | Standalone | Ordinary income loss (5-year summary) |
| 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) |
| Profit before tax | ¥2.3bn | 2022-01-01 → 2022-12-31 | Standalone | Income before income taxes |
| Profit before tax | ¥725m | 2021-01-01 → 2021-12-31 | Standalone | Income before income taxes |
| Net income | ¥1.2bn | 2022-01-01 → 2022-12-31 | Standalone | Profit loss |
| Net income | ¥372m | 2021-01-01 → 2021-12-31 | Standalone | Profit loss |
| Net income | ¥581m | 2020-01-01 → 2020-12-31d | Standalone | Net income loss (5-year summary) |
| 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) |
| Total assets | ¥70.3bn | at 2022-12-31 | Standalone | Assets |
| Total assets | ¥52.7bn | at 2021-12-31 | Standalone | Assets |
| Total assets | ¥27.9bn | at 2020-12-31d | Standalone | Total assets (5-year summary) |
| 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 liabilities | ¥57.5bn | at 2022-12-31 | Standalone | Liabilities |
| Total liabilities | ¥41.8bn | at 2021-12-31 | Standalone | Liabilities |
| Net assets / equity | ¥12.8bn | at 2022-12-31 | Standalone | Net assets |
| Net assets / equity | ¥10.9bn | at 2021-12-31 | Standalone | Net assets |
| Net assets / equity | ¥6.2bn | at 2020-12-31d | Standalone | Net assets |
| Net assets / equity | ¥4.6bn | at 2019-12-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥2.2bn | at 2018-12-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥5.6bn | at 2022-12-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥9.7bn | at 2021-12-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥42.23 | 2022-01-01 → 2022-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| 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 → 2020-12-31d | 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 (diluted) | ¥40.43 | 2022-01-01 → 2022-12-31 | Standalone | Diluted earnings 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 | ¥439.22 | at 2022-12-31 | Standalone | Net assets 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 2020-12-31d | 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) |
| Equity ratio | 18.2% | at 2022-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 20.7% | at 2021-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 22.2% | at 2020-12-31d | 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) |
| ROE | 2.0% | 2022-01-01 → 2022-12-31 | Standalone | Rate of return on equity (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 → 2020-12-31d | 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) |
| Shares issued | 29,168,370 | at 2022-12-31 | Standalone | Total number of issued shares (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 2020-12-31d | 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) |
| Employees | 241 | at 2022-12-31 | Standalone | Number of employees |
| Employees | 248 | at 2021-12-31 | Standalone | Number of employees |
| Employees | 211 | at 2020-12-31d | Standalone | Number of employees |
| Employees | 183 | at 2019-12-31d | Standalone | Number of employees |
| Employees | 147 | at 2018-12-31d | 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 · 1,342
| Item | Context | Value | Unit |
|---|---|---|---|
| Basic earnings loss per share (5-year summary) | Prior2YearDuration | 19.20 | |
| Basic earnings loss per share (5-year summary) | Prior1YearDuration | 20.47 | |
| Basic earnings loss per share (5-year summary) | CurrentYearDuration | -52.70 | |
| Diluted earnings per share (5-year summary) | Prior3YearDuration | － | |
| Diluted earnings per share (5-year summary) | Prior2YearDuration | － | |
| Diluted earnings per share (5-year summary) | Prior1YearDuration | 19.28 | |
| Diluted earnings per share (5-year summary) | CurrentYearDuration | － | |
| Equity to asset ratio (5-year summary) | Prior3YearInstant | 0.0740 | |
| Equity to asset ratio (5-year summary) | Prior2YearInstant | 0.0927 | |
| Equity to asset ratio (5-year summary) | Prior1YearInstant | 0.0888 | |
| Equity to asset ratio (5-year summary) | CurrentYearInstant | 0.0557 | |
| Rate of return on equity (5-year summary) | Prior3YearDuration | 0.0835 | |
| Rate of return on equity (5-year summary) | Prior2YearDuration | 0.0928 | |
| Rate of return on equity (5-year summary) | Prior1YearDuration | 0.0642 | |
| Rate of return on equity (5-year summary) | CurrentYearDuration | -0.1532 | |
| Price earnings ratio (5-year summary) | Prior3YearDuration | － | |
| Price earnings ratio (5-year summary) | Prior2YearDuration | － | |
| Price earnings ratio (5-year summary) | Prior1YearDuration | 83.49 | |
| Price earnings ratio (5-year summary) | CurrentYearDuration | － | |
| Net cash provided by used in operating activities (5-year summary) | Prior3YearDuration | -12609543000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior2YearDuration | -6729569000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior1YearDuration | -18607274000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | CurrentYearDuration | 1901939000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior3YearDuration | -389925000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior2YearDuration | -1323085000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior1YearDuration | -4024468000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | CurrentYearDuration | -17518258000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior3YearDuration | 20189100000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior2YearDuration | 7972609000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior1YearDuration | 28742931000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | CurrentYearDuration | 12101915000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior3YearInstant | 12205990000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior2YearInstant | 12056085000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior1YearInstant | 18159685000 | JPY |
| Cash and cash equivalents (5-year summary) | CurrentYearInstant | 14444792000 | JPY |
| Number of employees | Prior3YearInstant | 209 | |
| Number of employees | Prior2YearInstant | 234 | |
| Number of employees | Prior1YearInstant | 269 | |
| Number of employees | CurrentYearInstant | 266 | |
| Average number of temporary workers | Prior3YearInstant | － | |
| Average number of temporary workers | Prior2YearInstant | － | |
| Average number of temporary workers | Prior1YearInstant | － | |
| Average number of temporary workers | CurrentYearInstant | － | |
| Net sales (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 7456256000 | JPY |
| Net sales (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 8754365000 | JPY |
| Net sales (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 13324831000 | JPY |
| Net sales (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 7055416000 | JPY |
| Net sales (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 10155836000 | JPY |
| Ordinary income loss (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 1407236000 | JPY |
| Ordinary income loss (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 518667000 | 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 · 24 of 24 passed
| balance sheet identity | pass rounding |
| balance sheet identity | pass |
| 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 · 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 |