Annual report
9565.TEDINET S100SOSM
Period2022-11-01 → 2023-10-31
Filed2024-01-29
StandardJapan GAAP
ConsolidatedYes
Data checks17 of 17 passed
Key figures · 92
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.3bn | 2022-11-01 → 2023-10-31 | Cons. | Net sales |
| Operating income | ¥14m | 2022-11-01 → 2023-10-31 | Cons. | Operating income |
| Ordinary income | ¥2m | 2022-11-01 → 2023-10-31 | Cons. | Ordinary income |
| Profit before tax | ¥2m | 2022-11-01 → 2023-10-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥6m | 2022-11-01 → 2023-10-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | −¥4m | 2022-11-01 → 2023-10-31 | Cons. | Profit loss |
| Total assets | ¥1.1bn | at 2023-10-31 | Cons. | Assets |
| Total liabilities | ¥618m | at 2023-10-31 | Cons. | Liabilities |
| Net assets / equity | ¥487m | at 2023-10-31 | Cons. | Net assets |
| Net assets / equity | ¥274m | at 2022-10-31 | Cons. | Net assets |
| Cash and deposits | ¥269m | at 2023-10-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥269m | at 2023-10-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥212m | at 2022-10-31 | Cons. | Cash and cash equivalents |
| Operating cash flow | −¥65m | 2022-11-01 → 2023-10-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥15m | 2022-11-01 → 2023-10-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥137m | 2022-11-01 → 2023-10-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥-2.11 | 2022-11-01 → 2023-10-31 | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥178.86 | at 2023-10-31 | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 44.0% | at 2023-10-31 | Cons. | Equity to asset ratio (5-year summary) |
| Employees | 69 | at 2023-10-31 | Cons. | Number of employees |
| Revenue | ¥2.2bn | 2022-11-01 → 2023-10-31 | Standalone | Net sales |
| Revenue | ¥2.1bn | 2021-11-01 → 2022-10-31 | Standalone | Net sales |
| Revenue | ¥1.7bn | 2020-11-01 → 2021-10-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥831m | 2019-11-01 → 2020-10-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥562m | 2018-11-01 → 2019-10-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥10m | 2022-11-01 → 2023-10-31 | Standalone | Operating income |
| Operating income | ¥211m | 2021-11-01 → 2022-10-31 | Standalone | Operating income |
| Ordinary income | −¥2m | 2022-11-01 → 2023-10-31 | Standalone | Ordinary income |
| Ordinary income | ¥228m | 2021-11-01 → 2022-10-31 | Standalone | Ordinary income |
| Ordinary income | ¥132m | 2020-11-01 → 2021-10-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥8m | 2019-11-01 → 2020-10-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥70m | 2018-11-01 → 2019-10-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥2m | 2022-11-01 → 2023-10-31 | Standalone | Income before income taxes |
| Profit before tax | ¥228m | 2021-11-01 → 2022-10-31 | Standalone | Income before income taxes |
| Net income | −¥7m | 2022-11-01 → 2023-10-31 | Standalone | Profit loss |
| Net income | ¥145m | 2021-11-01 → 2022-10-31 | Standalone | Profit loss |
| Net income | ¥82m | 2020-11-01 → 2021-10-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥8m | 2019-11-01 → 2020-10-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥47m | 2018-11-01 → 2019-10-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥1.1bn | at 2023-10-31 | Standalone | Assets |
| Total assets | ¥1.1bn | at 2022-10-31 | Standalone | Assets |
| Total assets | ¥821m | at 2021-10-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥373m | at 2020-10-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥240m | at 2019-10-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥599m | at 2023-10-31 | Standalone | Liabilities |
| Total liabilities | ¥777m | at 2022-10-31 | Standalone | Liabilities |
| Net assets / equity | ¥484m | at 2023-10-31 | Standalone | Net assets |
| Net assets / equity | ¥274m | at 2022-10-31 | Standalone | Net assets |
| Net assets / equity | ¥129m | at 2021-10-31d | Standalone | Net assets |
| Net assets / equity | ¥47m | at 2020-10-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥55m | at 2019-10-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥258m | at 2023-10-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥212m | at 2022-10-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥212m | at 2022-10-31 | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥57m | at 2021-10-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥187m | at 2020-10-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥235m | 2021-11-01 → 2022-10-31 | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥9m | 2020-11-01 → 2021-10-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥32m | 2019-11-01 → 2020-10-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥17m | 2021-11-01 → 2022-10-31 | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥254m | 2020-11-01 → 2021-10-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥3m | 2019-11-01 → 2020-10-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥63m | 2021-11-01 → 2022-10-31 | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥96m | 2020-11-01 → 2021-10-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥68m | 2019-11-01 → 2020-10-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-2.57 | 2022-11-01 → 2023-10-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥57.88 | 2021-11-01 → 2022-10-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥32.94 | 2020-11-01 → 2021-10-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-3.22 | 2019-11-01 → 2020-10-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-189,598.14 | 2018-11-01 → 2019-10-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥177.78 | at 2023-10-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥109.65 | at 2022-10-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥51.77 | at 2021-10-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥18.83 | at 2020-10-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥220,432.11 | at 2019-10-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 44.7% | at 2023-10-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 26.1% | at 2022-10-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 15.8% | at 2021-10-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 12.6% | at 2020-10-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 23.0% | at 2019-10-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 71.7% | 2021-11-01 → 2022-10-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 93.3% | 2020-11-01 → 2021-10-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 2,724,998 | at 2023-10-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,500,000 | at 2022-10-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,500,000 | at 2021-10-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,500,000 | at 2020-10-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 250 | at 2019-10-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 69 | at 2023-10-31 | Standalone | Number of employees |
| Employees | 62 | at 2022-10-31 | Standalone | Number of employees |
| Employees | 55 | at 2021-10-31d | Standalone | Number of employees |
| Employees | 30 | at 2020-10-31d | Standalone | Number of employees |
| Employees | 27 | at 2019-10-31d | 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 · 915
| Item | Context | Value | Unit |
|---|---|---|---|
| Increase decrease in advances received ope cf | CurrentYearDuration | -26706000 | JPY |
| Increase decrease in accrued consumption taxes ope cf | CurrentYearDuration | 24885000 | JPY |
| Decrease increase in long term prepaid expenses ope cf | CurrentYearDuration | -71521000 | JPY |
| Other net ope cf | CurrentYearDuration | -21294000 | JPY |
| Subtotal ope cf | CurrentYearDuration | 57520000 | JPY |
| Interest and dividends income received ope cf inv cf | CurrentYearDuration | 3000 | JPY |
| Interest expenses paid ope cf fin cf | CurrentYearDuration | -1421000 | JPY |
| Income taxes paid ope cf | CurrentYearDuration | -121373000 | JPY |
| Net cash provided by used in operating activities | CurrentYearDuration | -65270000 | JPY |
| Purchase of property plant and equipment inv cf | CurrentYearDuration | -14407000 | JPY |
| Purchase of intangible assets inv cf | CurrentYearDuration | -1000000 | JPY |
| Net cash provided by used in investment activities | CurrentYearDuration | -15407000 | JPY |
| Repayment of long term loans payable fin cf | CurrentYearDuration | -69195000 | JPY |
| Proceeds from issuance of common stock fin cf | CurrentYearDuration | 215280000 | JPY |
| Proceeds from issuance of stock resulting from exercise of subscription rights to shares fin cf | CurrentYearDuration | 1509000 | JPY |
| Payments of listing expenses fin cf | CurrentYearDuration | -11252000 | JPY |
| Proceeds from share issuance to non controlling shareholders fin cf | CurrentYearDuration | 490000 | JPY |
| Net cash provided by used in financing activities | CurrentYearDuration | 136831000 | JPY |
| Net increase decrease in cash and cash equivalents | CurrentYearDuration | 56153000 | JPY |
| Cash and cash equivalents | Prior1YearInstant | 212358000 | JPY |
| Cash and cash equivalents | CurrentYearInstant | 268511000 | JPY |
| Number of consolidated subsidiaries | CurrentYearInstant | 1 | |
| Cash and deposits | Prior1YearInstant_NonConsolidatedMember | 212358000 | JPY |
| Cash and deposits | CurrentYearInstant_NonConsolidatedMember | 257656000 | JPY |
| Notes receivable trade | Prior1YearInstant_NonConsolidatedMember | 91972000 | JPY |
| Notes receivable trade | CurrentYearInstant_NonConsolidatedMember | 58487000 | JPY |
| Accounts receivable trade | Prior1YearInstant_NonConsolidatedMember | 369020000 | JPY |
| Accounts receivable trade | CurrentYearInstant_NonConsolidatedMember | 315044000 | JPY |
| Merchandise and finished goods | Prior1YearInstant_NonConsolidatedMember | 3000 | JPY |
| Merchandise and finished goods | CurrentYearInstant_NonConsolidatedMember | 3000 | JPY |
| Work in process | Prior1YearInstant_NonConsolidatedMember | 74906000 | JPY |
| Work in process | CurrentYearInstant_NonConsolidatedMember | 18765000 | JPY |
| Advance payments trade | Prior1YearInstant_NonConsolidatedMember | 6969000 | JPY |
| Advance payments trade | CurrentYearInstant_NonConsolidatedMember | 34790000 | JPY |
| Prepaid expenses | Prior1YearInstant_NonConsolidatedMember | 16598000 | JPY |
| Prepaid expenses | CurrentYearInstant_NonConsolidatedMember | 35265000 | JPY |
| Other ca | Prior1YearInstant_NonConsolidatedMember | 664000 | JPY |
| Other ca | CurrentYearInstant_NonConsolidatedMember | 38525000 | JPY |
| Allowance for doubtful accounts ca | Prior1YearInstant_NonConsolidatedMember | -2446000 | JPY |
| Allowance for doubtful accounts ca | CurrentYearInstant_NonConsolidatedMember | -2446000 | JPY |
| Current assets | Prior1YearInstant_NonConsolidatedMember | 770046000 | JPY |
| Current assets | CurrentYearInstant_NonConsolidatedMember | 756092000 | JPY |
| Buildings | Prior1YearInstant_NonConsolidatedMember | 36648000 | JPY |
| Buildings | CurrentYearInstant_NonConsolidatedMember | 37618000 | JPY |
| Accumulated depreciation buildings | Prior1YearInstant_NonConsolidatedMember | -16037000 | JPY |
| Accumulated depreciation buildings | CurrentYearInstant_NonConsolidatedMember | -19043000 | JPY |
| Buildings net | Prior1YearInstant_NonConsolidatedMember | 20610000 | JPY |
| Buildings net | CurrentYearInstant_NonConsolidatedMember | 18575000 | JPY |
| Tools furniture and fixtures | Prior1YearInstant_NonConsolidatedMember | 73131000 | JPY |
| Tools furniture and fixtures | CurrentYearInstant_NonConsolidatedMember | 86097000 | 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 · 17 of 17 passed
| 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 income attributable to parent | 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 · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |