Annual report
9827.TEDINET S100QIT0
Period2022-01-01 → 2022-12-31
Filed2023-03-31
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 86
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥33.3bn | 2022-01-01 → 2022-12-31 | Standalone | Net sales |
| Revenue | ¥32.4bn | 2021-01-01 → 2021-12-31 | Standalone | Net sales |
| Revenue | ¥32.8bn | 2020-01-01 → 2020-12-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥36.4bn | 2019-01-01 → 2019-12-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥34.0bn | 2018-01-01 → 2018-12-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥1.6bn | 2022-01-01 → 2022-12-31 | Standalone | Operating income |
| Operating income | ¥530m | 2021-01-01 → 2021-12-31 | Standalone | Operating income |
| Ordinary income | ¥1.6bn | 2022-01-01 → 2022-12-31 | Standalone | Ordinary income |
| Ordinary income | ¥486m | 2021-01-01 → 2021-12-31 | Standalone | Ordinary income |
| Ordinary income | ¥38m | 2020-01-01 → 2020-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥604m | 2019-01-01 → 2019-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥135m | 2018-01-01 → 2018-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥1.5bn | 2022-01-01 → 2022-12-31 | Standalone | Income before income taxes |
| Profit before tax | ¥526m | 2021-01-01 → 2021-12-31 | Standalone | Income before income taxes |
| Net income | ¥962m | 2022-01-01 → 2022-12-31 | Standalone | Profit loss |
| Net income | ¥329m | 2021-01-01 → 2021-12-31 | Standalone | Profit loss |
| Net income | ¥56m | 2020-01-01 → 2020-12-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥387m | 2019-01-01 → 2019-12-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥40m | 2018-01-01 → 2018-12-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥21.1bn | at 2022-12-31 | Standalone | Assets |
| Total assets | ¥19.1bn | at 2021-12-31 | Standalone | Assets |
| Total assets | ¥18.9bn | at 2020-12-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥19.4bn | at 2019-12-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥19.0bn | at 2018-12-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥13.4bn | at 2022-12-31 | Standalone | Liabilities |
| Total liabilities | ¥12.3bn | at 2021-12-31 | Standalone | Liabilities |
| Net assets / equity | ¥7.7bn | at 2022-12-31 | Standalone | Net assets |
| Net assets / equity | ¥6.8bn | at 2021-12-31 | Standalone | Net assets |
| Net assets / equity | ¥6.4bn | at 2020-12-31d | Standalone | Net assets |
| Net assets / equity | ¥6.5bn | at 2019-12-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥6.1bn | at 2018-12-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥2.4bn | at 2022-12-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥4.0bn | at 2021-12-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥2.4bn | at 2022-12-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥4.0bn | at 2021-12-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥2.9bn | at 2020-12-31d | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥3.4bn | at 2019-12-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥2.1bn | at 2018-12-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥1.2bn | 2022-01-01 → 2022-12-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥1.6bn | 2021-01-01 → 2021-12-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | −¥913m | 2020-01-01 → 2020-12-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥946m | 2019-01-01 → 2019-12-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥1.6bn | 2018-01-01 → 2018-12-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥223m | 2022-01-01 → 2022-12-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥100m | 2021-01-01 → 2021-12-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥92m | 2020-01-01 → 2020-12-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥365m | 2019-01-01 → 2019-12-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥97m | 2018-01-01 → 2018-12-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥285m | 2022-01-01 → 2022-12-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥371m | 2021-01-01 → 2021-12-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | ¥544m | 2020-01-01 → 2020-12-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥81m | 2019-01-01 → 2019-12-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥311m | 2018-01-01 → 2018-12-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥78.21 | 2022-01-01 → 2022-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥26.76 | 2021-01-01 → 2021-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥4.52 | 2020-01-01 → 2020-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥31.5 | 2019-01-01 → 2019-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥3.22 | 2018-01-01 → 2018-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥14.5 | 2022-01-01 → 2022-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥6 | 2021-01-01 → 2021-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥7 | 2019-01-01 → 2019-12-31d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥626.94 | at 2022-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥551.38 | at 2021-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥521.98 | at 2020-12-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥527.78 | at 2019-12-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥496.2 | at 2018-12-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 36.5% | at 2022-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 35.5% | at 2021-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 33.9% | at 2020-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 33.4% | at 2019-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 32.1% | at 2018-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 13.3% | 2022-01-01 → 2022-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 5.0% | 2021-01-01 → 2021-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 0.9% | 2020-01-01 → 2020-12-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 6.2% | 2019-01-01 → 2019-12-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 0.6% | 2018-01-01 → 2018-12-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 12,662,100 | at 2022-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 12,662,100 | at 2021-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 12,662,100 | at 2020-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 12,662,100 | at 2019-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 12,662,100 | at 2018-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 511 | at 2022-12-31 | Standalone | Number of employees |
| Employees | 510 | at 2021-12-31 | Standalone | Number of employees |
| Employees | 514 | at 2020-12-31d | Standalone | Number of employees |
| Employees | 498 | at 2019-12-31d | Standalone | Number of employees |
| Employees | 473 | 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.
Segments · 41
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | capex | 2022-01-01 → 2022-12-31 | ¥7m |
| Reconciling Itemsreconciling | segment assets | at 2022-12-31 | ¥1.1bn |
| Interior Businessreportable segment | capex | 2022-01-01 → 2022-12-31 | ¥295m |
| Interior Businessreportable segment | depreciation | 2022-01-01 → 2022-12-31 | ¥172m |
| Interior Businessreportable segment | employees | at 2022-12-31 | 381 pure |
| Interior Businessreportable segment | revenue | 2022-01-01 → 2022-12-31 | ¥27.3bn |
| Interior Businessreportable segment | revenue external | 2022-01-01 → 2022-12-31 | ¥27.3bn |
| Interior Businessreportable segment | segment assets | at 2022-12-31 | ¥18.1bn |
| Interior Businessreportable segment | segment profit | 2022-01-01 → 2022-12-31 | ¥1.7bn |
| Space Solution Businessreportable segment | depreciation | 2022-01-01 → 2022-12-31 | ¥27m |
| Space Solution Businessreportable segment | employees | at 2022-12-31 | 100 pure |
| Space Solution Businessreportable segment | revenue | 2022-01-01 → 2022-12-31 | ¥5.9bn |
| Space Solution Businessreportable segment | revenue external | 2022-01-01 → 2022-12-31 | ¥5.9bn |
| Space Solution Businessreportable segment | segment assets | at 2022-12-31 | ¥1.9bn |
| Space Solution Businessreportable segment | segment profit | 2022-01-01 → 2022-12-31 | −¥57m |
| —segment total | capex | 2022-01-01 → 2022-12-31 | ¥295m |
| —segment total | depreciation | 2022-01-01 → 2022-12-31 | ¥200m |
| —segment total | revenue | 2022-01-01 → 2022-12-31 | ¥33.3bn |
| —segment total | revenue external | 2022-01-01 → 2022-12-31 | ¥33.3bn |
| —segment total | segment assets | at 2022-12-31 | ¥19.9bn |
| —segment total | segment profit | 2022-01-01 → 2022-12-31 | ¥1.6bn |
| Reconciling Itemsreconciling | capex | 2021-01-01 → 2021-12-31 | ¥23m |
| Reconciling Itemsreconciling | segment assets | at 2021-12-31 | ¥1.1bn |
| Interior Businessreportable segment | capex | 2021-01-01 → 2021-12-31 | ¥189m |
| Interior Businessreportable segment | depreciation | 2021-01-01 → 2021-12-31 | ¥126m |
| Interior Businessreportable segment | revenue | 2021-01-01 → 2021-12-31 | ¥26.3bn |
| Interior Businessreportable segment | revenue external | 2021-01-01 → 2021-12-31 | ¥26.3bn |
| Interior Businessreportable segment | segment assets | at 2021-12-31 | ¥15.6bn |
| Interior Businessreportable segment | segment profit | 2021-01-01 → 2021-12-31 | ¥449m |
| Space Solution Businessreportable segment | capex | 2021-01-01 → 2021-12-31 | ¥4m |
| Space Solution Businessreportable segment | depreciation | 2021-01-01 → 2021-12-31 | ¥26m |
| Space Solution Businessreportable segment | revenue | 2021-01-01 → 2021-12-31 | ¥6.2bn |
| Space Solution Businessreportable segment | revenue external | 2021-01-01 → 2021-12-31 | ¥6.2bn |
| Space Solution Businessreportable segment | segment assets | at 2021-12-31 | ¥2.4bn |
| Space Solution Businessreportable segment | segment profit | 2021-01-01 → 2021-12-31 | ¥81m |
| —segment total | capex | 2021-01-01 → 2021-12-31 | ¥193m |
| —segment total | depreciation | 2021-01-01 → 2021-12-31 | ¥153m |
| —segment total | revenue | 2021-01-01 → 2021-12-31 | ¥32.4bn |
| —segment total | revenue external | 2021-01-01 → 2021-12-31 | ¥32.4bn |
| —segment total | segment assets | at 2021-12-31 | ¥17.9bn |
| —segment total | segment profit | 2021-01-01 → 2021-12-31 | ¥530m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,170
| Item | Context | Value | Unit |
|---|---|---|---|
| Net assets (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 6779172000 | JPY |
| Net assets (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 7708159000 | JPY |
| Total assets (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 19013202000 | JPY |
| Total assets (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 19413312000 | JPY |
| Total assets (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 18948689000 | JPY |
| Total assets (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 19084902000 | JPY |
| Total assets (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 21094764000 | JPY |
| Net assets per share (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 496.20 | |
| Net assets per share (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 527.78 | |
| Net assets per share (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 521.98 | |
| Net assets per share (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 551.38 | |
| Net assets per share (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 626.94 | |
| Dividend paid per share (5-year summary) | Prior4YearDuration_NonConsolidatedMember | － | |
| Dividend paid per share (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 7.00 | |
| Dividend paid per share (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | |
| Dividend paid per share (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 6.00 | |
| Dividend paid per share (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 14.50 | |
| Interim dividend paid per share (5-year summary) | Prior4YearDuration_NonConsolidatedMember | － | |
| Interim dividend paid per share (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － | |
| Interim dividend paid per share (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | |
| Interim dividend paid per share (5-year summary) | Prior1YearDuration_NonConsolidatedMember | － | |
| Interim dividend paid per share (5-year summary) | CurrentYearDuration_NonConsolidatedMember | － | |
| Basic earnings loss per share (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 3.22 | |
| Basic earnings loss per share (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 31.50 | |
| Basic earnings loss per share (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 4.52 | |
| Basic earnings loss per share (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 26.76 | |
| Basic earnings loss per share (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 78.21 | |
| Diluted earnings per share (5-year summary) | Prior4YearDuration_NonConsolidatedMember | － | |
| Diluted earnings per share (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － | |
| Diluted earnings per share (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | |
| Diluted earnings per share (5-year summary) | Prior1YearDuration_NonConsolidatedMember | － | |
| Diluted earnings per share (5-year summary) | CurrentYearDuration_NonConsolidatedMember | － | |
| Equity to asset ratio (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 0.321 | |
| Equity to asset ratio (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 0.334 | |
| Equity to asset ratio (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 0.339 | |
| Equity to asset ratio (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 0.355 | |
| Equity to asset ratio (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 0.365 | |
| Rate of return on equity (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 0.006 | |
| Rate of return on equity (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 0.062 | |
| Rate of return on equity (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 0.009 | |
| Rate of return on equity (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 0.050 | |
| Rate of return on equity (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 0.133 | |
| Price earnings ratio (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 42.86 | |
| Price earnings ratio (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 7.11 | |
| Price earnings ratio (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 32.52 | |
| Price earnings ratio (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 6.61 | |
| Price earnings ratio (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 7.93 | |
| Payout ratio (5-year summary) | Prior4YearDuration_NonConsolidatedMember | － | |
| Payout ratio (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 0.222 | |
| Payout ratio (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － |
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 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 · operating cash flow | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |