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 |
|---|---|---|---|
| Accumulated depreciation tools furniture and fixtures | Prior1YearInstant_NonConsolidatedMember | -54822000 | JPY |
| Accumulated depreciation tools furniture and fixtures | CurrentYearInstant_NonConsolidatedMember | -68237000 | JPY |
| Tools furniture and fixtures net | Prior1YearInstant_NonConsolidatedMember | 18309000 | JPY |
| Tools furniture and fixtures net | CurrentYearInstant_NonConsolidatedMember | 17859000 | JPY |
| Vehicles | Prior1YearInstant_NonConsolidatedMember | 2967000 | JPY |
| Vehicles | CurrentYearInstant_NonConsolidatedMember | 2967000 | JPY |
| Accumulated depreciation other ppe | Prior1YearInstant_NonConsolidatedMember | -1483000 | JPY |
| Accumulated depreciation other ppe | CurrentYearInstant_NonConsolidatedMember | -2225000 | JPY |
| Vehicles net | Prior1YearInstant_NonConsolidatedMember | 1483000 | JPY |
| Vehicles net | CurrentYearInstant_NonConsolidatedMember | 741000 | JPY |
| Property plant and equipment | Prior1YearInstant_NonConsolidatedMember | 40403000 | JPY |
| Property plant and equipment | CurrentYearInstant_NonConsolidatedMember | 37176000 | JPY |
| Goodwill | Prior1YearInstant_NonConsolidatedMember | 168515000 | JPY |
| Goodwill | CurrentYearInstant_NonConsolidatedMember | 148089000 | JPY |
| Software | Prior1YearInstant_NonConsolidatedMember | 13190000 | JPY |
| Software | CurrentYearInstant_NonConsolidatedMember | 9251000 | JPY |
| Intangible assets | Prior1YearInstant_NonConsolidatedMember | 181705000 | JPY |
| Intangible assets | CurrentYearInstant_NonConsolidatedMember | 157341000 | JPY |
| Stocks of subsidiaries and affiliates | Prior1YearInstant_NonConsolidatedMember | － | JPY |
| Stocks of subsidiaries and affiliates | CurrentYearInstant_NonConsolidatedMember | 510000 | JPY |
| Long term loans receivable from subsidiaries and affiliates | Prior1YearInstant_NonConsolidatedMember | － | JPY |
| Long term loans receivable from subsidiaries and affiliates | CurrentYearInstant_NonConsolidatedMember | 8019000 | JPY |
| Lease deposits ioa | Prior1YearInstant_NonConsolidatedMember | 46642000 | JPY |
| Lease deposits ioa | CurrentYearInstant_NonConsolidatedMember | 44820000 | JPY |
| Long term prepaid expenses | Prior1YearInstant_NonConsolidatedMember | 1811000 | JPY |
| Long term prepaid expenses | CurrentYearInstant_NonConsolidatedMember | 73333000 | JPY |
| Deferred tax assets | Prior1YearInstant_NonConsolidatedMember | 10560000 | JPY |
| Deferred tax assets | CurrentYearInstant_NonConsolidatedMember | 5899000 | JPY |
| Other ioa | Prior1YearInstant_NonConsolidatedMember | 818000 | JPY |
| Other ioa | CurrentYearInstant_NonConsolidatedMember | 818000 | JPY |
| Allowance for doubtful accounts ioa by group | Prior1YearInstant_NonConsolidatedMember | -818000 | JPY |
| Allowance for doubtful accounts ioa by group | CurrentYearInstant_NonConsolidatedMember | -818000 | JPY |
| Investments and other assets | Prior1YearInstant_NonConsolidatedMember | 59015000 | JPY |
| Investments and other assets | CurrentYearInstant_NonConsolidatedMember | 132584000 | JPY |
| Noncurrent assets | Prior1YearInstant_NonConsolidatedMember | 281125000 | JPY |
| Noncurrent assets | CurrentYearInstant_NonConsolidatedMember | 327102000 | JPY |
| Assets | Prior1YearInstant_NonConsolidatedMember | 1051171000 | JPY |
| Assets | CurrentYearInstant_NonConsolidatedMember | 1083194000 | JPY |
| Accounts payable trade | Prior1YearInstant_NonConsolidatedMember | 188865000 | JPY |
| Accounts payable trade | CurrentYearInstant_NonConsolidatedMember | 161234000 | JPY |
| Short term loans payable | Prior1YearInstant_NonConsolidatedMember | 100000000 | JPY |
| Short term loans payable | CurrentYearInstant_NonConsolidatedMember | 100000000 | JPY |
| Current portion of long term loans payable | Prior1YearInstant_NonConsolidatedMember | 47895000 | JPY |
| Current portion of long term loans payable | CurrentYearInstant_NonConsolidatedMember | 47095000 | JPY |
| Accounts payable other | Prior1YearInstant_NonConsolidatedMember | 26729000 | JPY |
| Accounts payable other | CurrentYearInstant_NonConsolidatedMember | 13313000 | JPY |
| Accrued expenses | Prior1YearInstant_NonConsolidatedMember | 15002000 | JPY |
| Accrued expenses | CurrentYearInstant_NonConsolidatedMember | 11731000 | JPY |
| Income taxes payable | Prior1YearInstant_NonConsolidatedMember | 78023000 | JPY |
| Income taxes payable | CurrentYearInstant_NonConsolidatedMember | － | 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 |