Tokyo Tape
Sign in
← Glad Cube

Annual report

9561.TEDINET S100QHO2
Period2022-01-01 → 2022-12-31
Filed2023-03-29
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 76
MetricValuePeriodScopeSource row
Revenue¥1.5bn2022-01-01 → 2022-12-31StandaloneNet sales
Revenue¥1.2bn2021-01-01 → 2021-12-31StandaloneNet sales
Revenue¥883m2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥672m2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Revenue¥492m2018-01-01 → 2018-12-31dStandaloneNet sales (5-year summary)
Operating income¥461m2022-01-01 → 2022-12-31StandaloneOperating income
Operating income¥292m2021-01-01 → 2021-12-31StandaloneOperating income
Ordinary income¥456m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income¥299m2021-01-01 → 2021-12-31StandaloneOrdinary income
Ordinary income¥127m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥63m2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥7m2018-01-01 → 2018-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥456m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Profit before tax¥289m2021-01-01 → 2021-12-31StandaloneIncome before income taxes
Net income¥297m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income¥202m2021-01-01 → 2021-12-31StandaloneProfit loss
Net income¥86m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income¥80m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Net income¥3m2018-01-01 → 2018-12-31dStandaloneNet income loss (5-year summary)
Total assets¥2.9bnat 2022-12-31StandaloneAssets
Total assets¥2.0bnat 2021-12-31StandaloneAssets
Total assets¥1.3bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥826mat 2019-12-31dStandaloneTotal assets (5-year summary)
Total assets¥739mat 2018-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.6bnat 2022-12-31StandaloneLiabilities
Total liabilities¥1.5bnat 2021-12-31StandaloneLiabilities
Net assets / equity¥1.3bnat 2022-12-31StandaloneNet assets
Net assets / equity¥451mat 2021-12-31StandaloneNet assets
Net assets / equity¥249mat 2020-12-31dStandaloneNet assets
Net assets / equity¥163mat 2019-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥82mat 2018-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.2bnat 2022-12-31StandaloneCash and deposits
Cash and deposits¥1.2bnat 2021-12-31StandaloneCash and deposits
Cash & equivalents¥2.2bnat 2022-12-31StandaloneCash and cash equivalents
Cash & equivalents¥1.2bnat 2021-12-31StandaloneCash and cash equivalents
Cash & equivalents¥796mat 2020-12-31dStandaloneCash and cash equivalents
Operating cash flow¥210m2022-01-01 → 2022-12-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥400m2021-01-01 → 2021-12-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥286m2020-01-01 → 2020-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥48m2022-01-01 → 2022-12-31StandaloneNet cash provided by used in investment activities
Investing cash flow¥13m2021-01-01 → 2021-12-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥45m2020-01-01 → 2020-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥827m2022-01-01 → 2022-12-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥40m2021-01-01 → 2021-12-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥198m2020-01-01 → 2020-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥39.132022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥27.182021-01-01 → 2021-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥11.622020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥74.742019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥3.232018-01-01 → 2018-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥38.612022-01-01 → 2022-12-31StandaloneDiluted earnings per share (5-year summary)
Net assets per share¥161.87at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥60.7at 2021-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥33.52at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥11.94at 2019-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥-62.8at 2018-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio45.3%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio23.0%at 2021-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio19.0%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio19.7%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio11.1%at 2018-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE33.6%2022-01-01 → 2022-12-31StandaloneRate of return on equity (5-year summary)
ROE57.7%2021-01-01 → 2021-12-31StandaloneRate of return on equity (5-year summary)
ROE41.9%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
ROE65.6%2019-01-01 → 2019-12-31dStandaloneRate of return on equity (5-year summary)
ROE4.2%2018-01-01 → 2018-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued8,136,000at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,075,000at 2021-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,075,000at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,075,000at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,075,000at 2018-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees98at 2022-12-31StandaloneNumber of employees
Employees94at 2021-12-31StandaloneNumber of employees
Employees81at 2020-12-31dStandaloneNumber of employees
Employees64at 2019-12-31dStandaloneNumber of employees
Employees53at 2018-12-31dStandaloneNumber 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.

Segments · 55
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2022-01-01 → 2022-12-31¥8m
Reconciling Itemsreconcilingdepreciation2022-01-01 → 2022-12-31¥5m
Reconciling Itemsreconcilingsegment assetsat 2022-12-31¥2.3bn
Reconciling Itemsreconcilingsegment profit2022-01-01 → 2022-12-31−¥222m
Marketing Solutions Businessreportable segmentemployeesat 2022-12-3144 pure
Marketing Solutions Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥748m
Marketing Solutions Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥748m
Marketing Solutions Businessreportable segmentsegment assetsat 2022-12-31¥494m
Marketing Solutions Businessreportable segmentsegment profit2022-01-01 → 2022-12-31¥446m
SPAIA Businessreportable segmentcapex2022-01-01 → 2022-12-31¥30m
SPAIA Businessreportable segmentdepreciation2022-01-01 → 2022-12-31¥2m
SPAIA Businessreportable segmentemployeesat 2022-12-3115 pure
SPAIA Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥153m
SPAIA Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥153m
SPAIA Businessreportable segmentsegment assetsat 2022-12-31¥59m
SPAIA Businessreportable segmentsegment profit2022-01-01 → 2022-12-31−¥115m
Saa S Businessreportable segmentcapex2022-01-01 → 2022-12-31¥11m
Saa S Businessreportable segmentdepreciation2022-01-01 → 2022-12-31¥10m
Saa S Businessreportable segmentemployeesat 2022-12-3125 pure
Saa S Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥580m
Saa S Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥580m
Saa S Businessreportable segmentsegment assetsat 2022-12-31¥93m
Saa S Businessreportable segmentsegment profit2022-01-01 → 2022-12-31¥352m
Total Of Reportable Segments And Otherssegment totalcapex2022-01-01 → 2022-12-31¥40m
Total Of Reportable Segments And Otherssegment totaldepreciation2022-01-01 → 2022-12-31¥12m
Total Of Reportable Segments And Otherssegment totalrevenue2022-01-01 → 2022-12-31¥1.5bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-01-01 → 2022-12-31¥1.5bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2022-12-31¥646m
Total Of Reportable Segments And Otherssegment totalsegment profit2022-01-01 → 2022-12-31¥683m
Reconciling Itemsreconcilingcapex2021-01-01 → 2021-12-31¥7m
Reconciling Itemsreconcilingdepreciation2021-01-01 → 2021-12-31¥4m
Reconciling Itemsreconcilingsegment assetsat 2021-12-31¥1.3bn
Reconciling Itemsreconcilingsegment profit2021-01-01 → 2021-12-31−¥175m
Marketing Solutions Businessreportable segmentrevenue2021-01-01 → 2021-12-31¥677m
Marketing Solutions Businessreportable segmentrevenue external2021-01-01 → 2021-12-31¥677m
Marketing Solutions Businessreportable segmentsegment assetsat 2021-12-31¥597m
Marketing Solutions Businessreportable segmentsegment profit2021-01-01 → 2021-12-31¥400m
SPAIA Businessreportable segmentcapex2021-01-01 → 2021-12-31¥450,000
SPAIA Businessreportable segmentdepreciation2021-01-01 → 2021-12-31¥26,000
SPAIA Businessreportable segmentrevenue2021-01-01 → 2021-12-31¥107m
SPAIA Businessreportable segmentrevenue external2021-01-01 → 2021-12-31¥107m
SPAIA Businessreportable segmentsegment assetsat 2021-12-31¥24m
SPAIA Businessreportable segmentsegment profit2021-01-01 → 2021-12-31−¥171m
Saa S Businessreportable segmentcapex2021-01-01 → 2021-12-31¥7m
Saa S Businessreportable segmentdepreciation2021-01-01 → 2021-12-31¥8m
Saa S Businessreportable segmentrevenue2021-01-01 → 2021-12-31¥432m
Saa S Businessreportable segmentrevenue external2021-01-01 → 2021-12-31¥432m
Saa S Businessreportable segmentsegment assetsat 2021-12-31¥63m
Saa S Businessreportable segmentsegment profit2021-01-01 → 2021-12-31¥238m
Total Of Reportable Segments And Otherssegment totalcapex2021-01-01 → 2021-12-31¥7m
Total Of Reportable Segments And Otherssegment totaldepreciation2021-01-01 → 2021-12-31¥8m
Total Of Reportable Segments And Otherssegment totalrevenue2021-01-01 → 2021-12-31¥1.2bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-01-01 → 2021-12-31¥1.2bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2021-12-31¥684m
Total Of Reportable Segments And Otherssegment totalsegment profit2021-01-01 → 2021-12-31¥467m

Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.

All source rows · 865
ItemContextValueUnit
Name of financial instruments exchange on which securities are listed or authorized financial instruments business association to which securities are registeredFilingDateInstant_OrdinaryShareMember
Original text (Japanese)東京証券取引所グロース市場
Description issued shares total number of shares etcFilingDateInstant_OrdinaryShareMemberText · Plus
Details of employee share option program (text)FilingDateInstantText · Plus
Description of rights plan (text)FilingDateInstantText · Plus
Other information on share acquisition rights (text)FilingDateInstantText · Plus
Exercises etc of moving strike convertible bonds etc (text)FilingDateInstantText · Plus
Changes in number of issued shares stated capital etc (text)FilingDateInstantText · Plus
Shareholding by shareholder category (text)FilingDateInstantText · Plus
Major shareholders (text)FilingDateInstantText · Plus
Name major shareholdersCurrentYearInstant_No1MajorShareholdersMember
Original text (Japanese)株式会社ゴールドアイランド
Address major shareholdersCurrentYearInstant_No1MajorShareholdersMember
Original text (Japanese)大阪市中央区南本町４丁目３－16
Name major shareholdersCurrentYearInstant_No2MajorShareholdersMember
Original text (Japanese)金島　弘樹
Address major shareholdersCurrentYearInstant_No2MajorShareholdersMember
Original text (Japanese)大阪市中央区
Name major shareholdersCurrentYearInstant_No3MajorShareholdersMember
Original text (Japanese)MICイノベーション４号投資事業有限責任組合
Address major shareholdersCurrentYearInstant_No3MajorShareholdersMember
Original text (Japanese)千代田区霞が関３丁目２－５
Name major shareholdersCurrentYearInstant_No4MajorShareholdersMember
Original text (Japanese)金島　由樹
Address major shareholdersCurrentYearInstant_No4MajorShareholdersMember
Original text (Japanese)大阪市生野区
Name major shareholdersCurrentYearInstant_No5MajorShareholdersMember
Original text (Japanese)日本証券金融株式会社
Address major shareholdersCurrentYearInstant_No5MajorShareholdersMember
Original text (Japanese)中央区日本橋茅場町１丁目２－10号
Name major shareholdersCurrentYearInstant_No6MajorShareholdersMember
Original text (Japanese)畝田　友希
Address major shareholdersCurrentYearInstant_No6MajorShareholdersMember
Original text (Japanese)川崎市宮前区
Name major shareholdersCurrentYearInstant_No7MajorShareholdersMember
Original text (Japanese)JPモルガン証券株式会社
Address major shareholdersCurrentYearInstant_No7MajorShareholdersMember
Original text (Japanese)千代田区丸の内２丁目７－３
Name major shareholdersCurrentYearInstant_No8MajorShareholdersMemberText · Plus
Address major shareholdersCurrentYearInstant_No8MajorShareholdersMemberText · Plus
Name major shareholdersCurrentYearInstant_No9MajorShareholdersMember
Original text (Japanese)SMBC日興証券株式会社
Address major shareholdersCurrentYearInstant_No9MajorShareholdersMember
Original text (Japanese)千代田区丸の内３丁目３番１号
Name major shareholdersCurrentYearInstant_No10MajorShareholdersMember
Original text (Japanese)株式会社SBIネオトレード証券
Address major shareholdersCurrentYearInstant_No10MajorShareholdersMember
Original text (Japanese)港区六本木１丁目６－１
Issued shares voting rights (text)FilingDateInstantText · Plus
Description issued shares voting rightsCurrentYearInstant_SharesWithNoVotingRightsMember－
Description issued shares voting rightsCurrentYearInstant_SharesWithRestrictedVotingRightsTreasurySharesEtcMember－
Description issued shares voting rightsCurrentYearInstant_SharesWithRestrictedVotingRightsOtherMember－
Description issued shares voting rightsCurrentYearInstant_OrdinarySharesTreasurySharesSharesWithFullVotingRightsTreasurySharesEtcMember－
Description issued shares voting rightsCurrentYearInstant_OrdinarySharesSharesWithFullVotingRightsOtherMember
Original text (Japanese)権利内容に何ら限定のない当社における標準となる株式であります。単元株式数は100株であります。
Description issued shares voting rightsCurrentYearInstant_OrdinarySharesSharesLessThanOneUnitMember－
Description issued shares voting rightsCurrentYearInstant－
Description issued shares voting rightsCurrentYearInstant－
Treasury shares etc (text)FilingDateInstantText · Plus
Classes of shares etc (text)FilingDateInstantText · Plus
Acquisitions by resolution of shareholders meeting (text)FilingDateInstantText · Plus
Acquisitions by resolution of board of directors meeting (text)FilingDateInstantText · Plus
Acquisitions not based on resolution of shareholders meeting or board of directors meeting (text)FilingDateInstantText · Plus
Disposals or holding of acquired treasury shares (text)FilingDateInstantText · Plus
Dividend policy (text)FilingDateInstantText · Plus
Overview of corporate governance (text)FilingDateInstantText · Plus
Corporate governance company with corporate auditors (text)FilingDateInstantText · Plus
Information about officers (text)FilingDateInstantText · Plus
Official title or position information about directors and corporate auditorsFilingDateInstant_jpcrp030000-asr_E37979-000KaneshimaHirokiMember
Original text (Japanese)代表取締役CEO
Name information about directors and corporate auditorsFilingDateInstant_jpcrp030000-asr_E37979-000KaneshimaHirokiMember
Original text (Japanese)金島　弘樹

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 2021-12-31pass
balance sheet identitynon_consolidated 2022-12-31pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2020-12-31pass
statement vs summary · net assetsnon_consolidated 2021-12-31pass
statement vs summary · net assetsnon_consolidated 2022-12-31pass
statement vs summary · operating cash flownon_consolidated 2021-01-01/2021-12-31pass
statement vs summary · operating cash flownon_consolidated 2022-01-01/2022-12-31pass
statement vs summary · revenuenon_consolidated 2021-01-01/2021-12-31pass
statement vs summary · revenuenon_consolidated 2022-01-01/2022-12-31pass
statement vs summary · total assetsnon_consolidated 2021-12-31pass
statement vs summary · total assetsnon_consolidated 2022-12-31pass