Tokyo Tape
Sign in
← AViC

Annual report

9554.TEDINET S100PVN5
Period2021-10-01 → 2022-09-30
Filed2022-12-26
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 75
MetricValuePeriodScopeSource row
Revenue¥1.2bn2021-10-01 → 2022-09-30StandaloneNet sales
Revenue¥1.3bn2020-10-01 → 2021-09-30StandaloneNet sales
Revenue¥697m2019-10-01 → 2020-09-30dStandaloneNet sales (5-year summary)
Revenue¥236m2018-10-01 → 2019-09-30dStandaloneNet sales (5-year summary)
Revenue¥38m2017-10-01 → 2018-09-30dStandaloneNet sales (5-year summary)
Operating income¥316m2021-10-01 → 2022-09-30StandaloneOperating income
Operating income¥120m2020-10-01 → 2021-09-30StandaloneOperating income
Ordinary income¥305m2021-10-01 → 2022-09-30StandaloneOrdinary income
Ordinary income¥112m2020-10-01 → 2021-09-30StandaloneOrdinary income
Ordinary income¥122m2019-10-01 → 2020-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥9m2018-10-01 → 2019-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥3m2017-10-01 → 2018-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥306m2021-10-01 → 2022-09-30StandaloneIncome before income taxes
Profit before tax¥112m2020-10-01 → 2021-09-30StandaloneIncome before income taxes
Net income¥226m2021-10-01 → 2022-09-30StandaloneProfit loss
Net income¥79m2020-10-01 → 2021-09-30StandaloneProfit loss
Net income¥86m2019-10-01 → 2020-09-30dStandaloneNet income loss (5-year summary)
Net income−¥2m2018-10-01 → 2019-09-30dStandaloneNet income loss (5-year summary)
Net income¥2m2017-10-01 → 2018-09-30dStandaloneNet income loss (5-year summary)
Total assets¥1.5bnat 2022-09-30StandaloneAssets
Total assets¥645mat 2021-09-30StandaloneAssets
Total assets¥476mat 2020-09-30dStandaloneTotal assets (5-year summary)
Total assets¥118mat 2019-09-30dStandaloneTotal assets (5-year summary)
Total assets¥27mat 2018-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥743mat 2022-09-30StandaloneLiabilities
Total liabilities¥301mat 2021-09-30StandaloneLiabilities
Net assets / equity¥713mat 2022-09-30StandaloneNet assets
Net assets / equity¥344mat 2021-09-30StandaloneNet assets
Net assets / equity¥265mat 2020-09-30dStandaloneNet assets
Net assets / equity¥40mat 2019-09-30dStandaloneNet assets (5-year summary)
Net assets / equity¥12mat 2018-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥724mat 2022-09-30StandaloneCash and deposits
Cash and deposits¥329mat 2021-09-30StandaloneCash and deposits
Cash & equivalents¥724mat 2022-09-30StandaloneCash and cash equivalents
Cash & equivalents¥329mat 2021-09-30StandaloneCash and cash equivalents
Cash & equivalents¥330mat 2020-09-30dStandaloneCash and cash equivalents
Operating cash flow¥324m2021-10-01 → 2022-09-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥15m2020-10-01 → 2021-09-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥171m2019-10-01 → 2020-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥34m2021-10-01 → 2022-09-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥26m2020-10-01 → 2021-09-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥28m2019-10-01 → 2020-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥105m2021-10-01 → 2022-09-30StandaloneNet cash provided by used in financing activities
Financing cash flow¥9m2020-10-01 → 2021-09-30StandaloneNet cash provided by used in financing activities
Financing cash flow¥146m2019-10-01 → 2020-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥40.542021-10-01 → 2022-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥14.212020-10-01 → 2021-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥16.32019-10-01 → 2020-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-4,334.562018-10-01 → 2019-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥4,243.232017-10-01 → 2018-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥39.682021-10-01 → 2022-09-30StandaloneDiluted earnings per share (5-year summary)
Net assets per share¥124.43at 2022-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥61.43at 2021-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥47.22at 2020-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥75,741.29at 2019-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥24,873.99at 2018-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio48.7%at 2022-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio52.8%at 2021-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio55.0%at 2020-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio33.9%at 2019-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio46.7%at 2018-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE43.1%2021-10-01 → 2022-09-30StandaloneRate of return on equity (5-year summary)
ROE26.2%2020-10-01 → 2021-09-30StandaloneRate of return on equity (5-year summary)
ROE57.2%2019-10-01 → 2020-09-30dStandaloneRate of return on equity (5-year summary)
ROE19.0%2017-10-01 → 2018-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued5,693,100at 2022-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued5,541,300at 2021-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued5,541,300at 2020-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued530at 2019-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued500at 2018-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees51at 2022-09-30StandaloneNumber of employees
Employees31at 2021-09-30StandaloneNumber of employees
Employees21at 2020-09-30dStandaloneNumber of employees
Employees10at 2019-09-30dStandaloneNumber of employees
Employees5at 2018-09-30dStandaloneNumber 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 · 749
ItemContextValueUnit
Accrued consumption taxesCurrentYearInstant_NonConsolidatedMember64191000JPY
Advances receivedPrior1YearInstant_NonConsolidatedMember2893000JPY
Advances receivedCurrentYearInstant_NonConsolidatedMember2264000JPY
Deposits receivedPrior1YearInstant_NonConsolidatedMember3791000JPY
Deposits receivedCurrentYearInstant_NonConsolidatedMember8299000JPY
Other clPrior1YearInstant_NonConsolidatedMember9000JPY
Other clCurrentYearInstant_NonConsolidatedMember5000JPY
Current liabilitiesPrior1YearInstant_NonConsolidatedMember264104000JPY
Current liabilitiesCurrentYearInstant_NonConsolidatedMember726400000JPY
Long term loans payablePrior1YearInstant_NonConsolidatedMember36483000JPY
Long term loans payableCurrentYearInstant_NonConsolidatedMember16208000JPY
Noncurrent liabilitiesPrior1YearInstant_NonConsolidatedMember36483000JPY
Noncurrent liabilitiesCurrentYearInstant_NonConsolidatedMember16208000JPY
LiabilitiesPrior1YearInstant_NonConsolidatedMember300587000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember742608000JPY
Capital stockPrior1YearInstant_NonConsolidatedMember98564000JPY
Capital stockCurrentYearInstant_NonConsolidatedMember169448000JPY
Legal capital surplusPrior1YearInstant_NonConsolidatedMember82564000JPY
Legal capital surplusCurrentYearInstant_NonConsolidatedMember153448000JPY
Capital surplusPrior1YearInstant_NonConsolidatedMember82564000JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember153448000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember159294000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember385523000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember159294000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember385523000JPY
Treasury stockPrior1YearInstant_NonConsolidatedMember－JPY
Treasury stockCurrentYearInstant_NonConsolidatedMember-50000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember340422000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember708369000JPY
Subscription rights to sharesPrior1YearInstant_NonConsolidatedMember4029000JPY
Subscription rights to sharesCurrentYearInstant_NonConsolidatedMember4640000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember344452000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember713010000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember645039000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember1455618000JPY
Net salesPrior1YearDuration_NonConsolidatedMember1329789000JPY
Net salesCurrentYearDuration_NonConsolidatedMember1245789000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember965649000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember584890000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember364139000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember660899000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember243767000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember344532000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember120372000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember316366000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember213000JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember58000JPY
Subsidy income noiPrior1YearDuration_NonConsolidatedMember4115000JPY
Subsidy income noiCurrentYearDuration_NonConsolidatedMember－JPY
Amount of point income noiPrior1YearDuration_NonConsolidatedMember181000JPY

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 identitynon_consolidated 2021-09-30pass
balance sheet identitynon_consolidated 2022-09-30pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2020-09-30pass
statement vs summary · net assetsnon_consolidated 2021-09-30pass
statement vs summary · net assetsnon_consolidated 2022-09-30pass
statement vs summary · operating cash flownon_consolidated 2020-10-01/2021-09-30pass
statement vs summary · operating cash flownon_consolidated 2021-10-01/2022-09-30pass
statement vs summary · revenuenon_consolidated 2020-10-01/2021-09-30pass
statement vs summary · revenuenon_consolidated 2021-10-01/2022-09-30pass
statement vs summary · total assetsnon_consolidated 2021-09-30pass
statement vs summary · total assetsnon_consolidated 2022-09-30pass