Tokyo Tape
Sign in
← Lilycolor

Annual report

9827.TEDINET S100T66V
Period2023-01-01 → 2023-12-31
Filed2024-03-29
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 87
MetricValuePeriodScopeSource row
Revenue¥32.8bn2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥33.3bn2022-01-01 → 2022-12-31StandaloneNet sales
Revenue¥32.4bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥32.8bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥36.4bn2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Operating income¥1.4bn2023-01-01 → 2023-12-31StandaloneOperating income
Operating income¥1.6bn2022-01-01 → 2022-12-31StandaloneOperating income
Ordinary income¥1.4bn2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income¥1.6bn2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income¥486m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥38m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥604m2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.4bn2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Profit before tax¥1.5bn2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Net income¥930m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income¥962m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income¥329m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income¥56m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income¥387m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Total assets¥20.2bnat 2023-12-31StandaloneAssets
Total assets¥21.1bnat 2022-12-31StandaloneAssets
Total assets¥19.1bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥18.9bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥19.4bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥11.6bnat 2023-12-31StandaloneLiabilities
Total liabilities¥13.4bnat 2022-12-31StandaloneLiabilities
Net assets / equity¥8.5bnat 2023-12-31StandaloneNet assets
Net assets / equity¥7.7bnat 2022-12-31StandaloneNet assets
Net assets / equity¥6.8bnat 2021-12-31dStandaloneNet assets
Net assets / equity¥6.4bnat 2020-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥6.5bnat 2019-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.8bnat 2023-12-31StandaloneCash and deposits
Cash and deposits¥2.4bnat 2022-12-31StandaloneCash and deposits
Cash & equivalents¥2.8bnat 2023-12-31StandaloneCash and cash equivalents
Cash & equivalents¥2.4bnat 2022-12-31StandaloneCash and cash equivalents
Cash & equivalents¥4.0bnat 2021-12-31dStandaloneCash and cash equivalents
Cash & equivalents¥2.9bnat 2020-12-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥3.4bnat 2019-12-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥1.2bn2023-01-01 → 2023-12-31StandaloneNet cash provided by used in operating activities
Operating cash flow−¥1.2bn2022-01-01 → 2022-12-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥1.6bn2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥913m2020-01-01 → 2020-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥946m2019-01-01 → 2019-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥268m2023-01-01 → 2023-12-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥223m2022-01-01 → 2022-12-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥100m2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥92m2020-01-01 → 2020-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow¥365m2019-01-01 → 2019-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥484m2023-01-01 → 2023-12-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥285m2022-01-01 → 2022-12-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥371m2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥544m2020-01-01 → 2020-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥81m2019-01-01 → 2019-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥75.632023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥78.212022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥26.762021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥4.522020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥31.52019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥14.52023-01-01 → 2023-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥14.52022-01-01 → 2022-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥62021-01-01 → 2021-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥72019-01-01 → 2019-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥694.48at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥626.94at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥551.38at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥521.98at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥527.78at 2019-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio42.3%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio36.5%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio35.5%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio33.9%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio33.4%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE11.4%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
ROE13.3%2022-01-01 → 2022-12-31StandaloneRate of return on equity (5-year summary)
ROE5.0%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
ROE0.9%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
ROE6.2%2019-01-01 → 2019-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued12,662,100at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued12,662,100at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued12,662,100at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued12,662,100at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued12,662,100at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees515at 2023-12-31StandaloneNumber of employees
Employees511at 2022-12-31StandaloneNumber of employees
Employees510at 2021-12-31dStandaloneNumber of employees
Employees514at 2020-12-31dStandaloneNumber of employees
Employees498at 2019-12-31dStandaloneNumber 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 · 41
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2023-01-01 → 2023-12-31¥56m
Reconciling Itemsreconcilingsegment assetsat 2023-12-31¥1.1bn
Interior Businessreportable segmentcapex2023-01-01 → 2023-12-31¥163m
Interior Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥196m
Interior Businessreportable segmentemployeesat 2023-12-31382 pure
Interior Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥26.2bn
Interior Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥26.2bn
Interior Businessreportable segmentsegment assetsat 2023-12-31¥17.1bn
Interior Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥1.2bn
Space Solution Businessreportable segmentcapex2023-01-01 → 2023-12-31¥113m
Space Solution Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥31m
Space Solution Businessreportable segmentemployeesat 2023-12-31100 pure
Space Solution Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥6.5bn
Space Solution Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥6.5bn
Space Solution Businessreportable segmentsegment assetsat 2023-12-31¥2.0bn
Space Solution Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥194m
—segment totalcapex2023-01-01 → 2023-12-31¥275m
—segment totaldepreciation2023-01-01 → 2023-12-31¥227m
—segment totalrevenue2023-01-01 → 2023-12-31¥32.8bn
—segment totalrevenue external2023-01-01 → 2023-12-31¥32.8bn
—segment totalsegment assetsat 2023-12-31¥19.1bn
—segment totalsegment profit2023-01-01 → 2023-12-31¥1.4bn
Reconciling Itemsreconcilingcapex2022-01-01 → 2022-12-31¥7m
Reconciling Itemsreconcilingsegment assetsat 2022-12-31¥1.1bn
Interior Businessreportable segmentcapex2022-01-01 → 2022-12-31¥295m
Interior Businessreportable segmentdepreciation2022-01-01 → 2022-12-31¥172m
Interior Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥27.3bn
Interior Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥27.3bn
Interior Businessreportable segmentsegment assetsat 2022-12-31¥18.1bn
Interior Businessreportable segmentsegment profit2022-01-01 → 2022-12-31¥1.7bn
Space Solution Businessreportable segmentdepreciation2022-01-01 → 2022-12-31¥27m
Space Solution Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥5.9bn
Space Solution Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥5.9bn
Space Solution Businessreportable segmentsegment assetsat 2022-12-31¥1.9bn
Space Solution Businessreportable segmentsegment profit2022-01-01 → 2022-12-31−¥57m
—segment totalcapex2022-01-01 → 2022-12-31¥295m
—segment totaldepreciation2022-01-01 → 2022-12-31¥200m
—segment totalrevenue2022-01-01 → 2022-12-31¥33.3bn
—segment totalrevenue external2022-01-01 → 2022-12-31¥33.3bn
—segment totalsegment assetsat 2022-12-31¥19.9bn
—segment totalsegment profit2022-01-01 → 2022-12-31¥1.6bn

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

All source rows · 1,191
ItemContextValueUnit
Machinery and equipmentPrior1YearInstant_NonConsolidatedMember218724000JPY
Machinery and equipmentCurrentYearInstant_NonConsolidatedMember230744000JPY
Accumulated depreciation machinery and equipmentPrior1YearInstant_NonConsolidatedMember-190464000JPY
Accumulated depreciation machinery and equipmentCurrentYearInstant_NonConsolidatedMember-196985000JPY
Machinery and equipment netPrior1YearInstant_NonConsolidatedMember28260000JPY
Machinery and equipment netCurrentYearInstant_NonConsolidatedMember33759000JPY
VehiclesPrior1YearInstant_NonConsolidatedMember64420000JPY
VehiclesCurrentYearInstant_NonConsolidatedMember64420000JPY
Accumulated depreciation vehiclesPrior1YearInstant_NonConsolidatedMember-44948000JPY
Accumulated depreciation vehiclesCurrentYearInstant_NonConsolidatedMember-54278000JPY
Vehicles netPrior1YearInstant_NonConsolidatedMember19472000JPY
Vehicles netCurrentYearInstant_NonConsolidatedMember10142000JPY
Tools furniture and fixturesPrior1YearInstant_NonConsolidatedMember582622000JPY
Tools furniture and fixturesCurrentYearInstant_NonConsolidatedMember617614000JPY
Accumulated depreciation tools furniture and fixturesPrior1YearInstant_NonConsolidatedMember-530392000JPY
Accumulated depreciation tools furniture and fixturesCurrentYearInstant_NonConsolidatedMember-527014000JPY
Tools furniture and fixtures netPrior1YearInstant_NonConsolidatedMember52229000JPY
Tools furniture and fixtures netCurrentYearInstant_NonConsolidatedMember90600000JPY
LandPrior1YearInstant_NonConsolidatedMember951457000JPY
LandCurrentYearInstant_NonConsolidatedMember973432000JPY
Lease assets ppePrior1YearInstant_NonConsolidatedMember193587000JPY
Lease assets ppeCurrentYearInstant_NonConsolidatedMember196517000JPY
Accumulated depreciation lease assets ppePrior1YearInstant_NonConsolidatedMember-122012000JPY
Accumulated depreciation lease assets ppeCurrentYearInstant_NonConsolidatedMember-156767000JPY
Lease assets net ppePrior1YearInstant_NonConsolidatedMember71574000JPY
Lease assets net ppeCurrentYearInstant_NonConsolidatedMember39750000JPY
Property plant and equipmentPrior1YearInstant_NonConsolidatedMember1324044000JPY
Property plant and equipmentCurrentYearInstant_NonConsolidatedMember1469311000JPY
SoftwarePrior1YearInstant_NonConsolidatedMember224876000JPY
SoftwareCurrentYearInstant_NonConsolidatedMember205576000JPY
Telephone subscription rightPrior1YearInstant_NonConsolidatedMember10306000JPY
Telephone subscription rightCurrentYearInstant_NonConsolidatedMember10306000JPY
Lease assets iaPrior1YearInstant_NonConsolidatedMember139722000JPY
Lease assets iaCurrentYearInstant_NonConsolidatedMember99704000JPY
Intangible assetsPrior1YearInstant_NonConsolidatedMember374905000JPY
Intangible assetsCurrentYearInstant_NonConsolidatedMember315588000JPY
Investment securitiesPrior1YearInstant_NonConsolidatedMember333926000JPY
Investment securitiesCurrentYearInstant_NonConsolidatedMember456419000JPY
Investments in capitalPrior1YearInstant_NonConsolidatedMember4805000JPY
Investments in capitalCurrentYearInstant_NonConsolidatedMember4805000JPY
Claims provable in bankruptcy claims provable in rehabilitation and otherPrior1YearInstant_NonConsolidatedMember77012000JPY
Claims provable in bankruptcy claims provable in rehabilitation and otherCurrentYearInstant_NonConsolidatedMember78456000JPY
Long term prepaid expensesPrior1YearInstant_NonConsolidatedMember106000JPY
Long term prepaid expensesCurrentYearInstant_NonConsolidatedMember26000JPY
Long term prepaid catalog expensesPrior1YearInstant_NonConsolidatedMember54817000JPY
Long term prepaid catalog expensesCurrentYearInstant_NonConsolidatedMember95396000JPY
Catalog production in progressPrior1YearInstant_NonConsolidatedMember317071000JPY
Catalog production in progressCurrentYearInstant_NonConsolidatedMember280421000JPY
Deferred tax assetsPrior1YearInstant_NonConsolidatedMember333195000JPY
Deferred tax assetsCurrentYearInstant_NonConsolidatedMember132429000JPY

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 2022-12-31pass rounding
balance sheet identitynon_consolidated 2023-12-31pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2021-12-31pass
statement vs summary · net assetsnon_consolidated 2022-12-31pass
statement vs summary · net assetsnon_consolidated 2023-12-31pass
statement vs summary · operating cash flownon_consolidated 2022-01-01/2022-12-31pass
statement vs summary · operating cash flownon_consolidated 2023-01-01/2023-12-31pass
statement vs summary · revenuenon_consolidated 2022-01-01/2022-12-31pass
statement vs summary · revenuenon_consolidated 2023-01-01/2023-12-31pass
statement vs summary · total assetsnon_consolidated 2022-12-31pass
statement vs summary · total assetsnon_consolidated 2023-12-31pass