Annual report
9976.TEDINET S100TG3H
Period2023-02-21 → 2024-02-20
Filed2024-05-16
StandardJapan GAAP
ConsolidatedNo
Data checks11 of 13 passed
Amended by S100VQTZ (2025-05-15).
Key figures · 90
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥29.7bn | 2023-02-21 → 2024-02-20 | Standalone | Net sales |
| Revenue | ¥30.4bn | 2023-02-21 → 2024-02-20 | Standalone | Operating revenue1 (5-year summary) |
| Revenue | ¥30.3bn | 2022-02-21 → 2023-02-20 | Standalone | Net sales |
| Revenue | ¥30.9bn | 2022-02-21 → 2023-02-20 | Standalone | Operating revenue1 (5-year summary) |
| Revenue | ¥31.7bn | 2021-02-21 → 2022-02-20d | Standalone | Operating revenue1 (5-year summary) |
| Revenue | ¥32.5bn | 2020-02-21 → 2021-02-20d | Standalone | Operating revenue1 (5-year summary) |
| Revenue | ¥30.7bn | 2019-02-21 → 2020-02-20d | Standalone | Operating revenue1 (5-year summary) |
| Operating income | ¥730m | 2023-02-21 → 2024-02-20 | Standalone | Operating income |
| Operating income | ¥752m | 2022-02-21 → 2023-02-20 | Standalone | Operating income |
| Ordinary income | ¥797m | 2023-02-21 → 2024-02-20 | Standalone | Ordinary income |
| Ordinary income | ¥807m | 2022-02-21 → 2023-02-20 | Standalone | Ordinary income |
| Ordinary income | ¥647m | 2021-02-21 → 2022-02-20d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.0bn | 2020-02-21 → 2021-02-20d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥545m | 2019-02-21 → 2020-02-20d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥751m | 2023-02-21 → 2024-02-20 | Standalone | Income before income taxes |
| Profit before tax | ¥696m | 2022-02-21 → 2023-02-20 | Standalone | Income before income taxes |
| Net income | ¥511m | 2023-02-21 → 2024-02-20 | Standalone | Profit loss |
| Net income | ¥478m | 2022-02-21 → 2023-02-20 | Standalone | Profit loss |
| Net income | ¥184m | 2021-02-21 → 2022-02-20d | Standalone | Net income loss (5-year summary) |
| Net income | ¥626m | 2020-02-21 → 2021-02-20d | Standalone | Net income loss (5-year summary) |
| Net income | ¥289m | 2019-02-21 → 2020-02-20d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥19.7bn | at 2024-02-20 | Standalone | Assets |
| Total assets | ¥18.5bn | at 2023-02-20 | Standalone | Assets |
| Total assets | ¥18.4bn | at 2022-02-20d | Standalone | Total assets (5-year summary) |
| Total assets | ¥18.2bn | at 2021-02-20d | Standalone | Total assets (5-year summary) |
| Total assets | ¥17.3bn | at 2020-02-20d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥8.6bn | at 2024-02-20 | Standalone | Liabilities |
| Total liabilities | ¥7.8bn | at 2023-02-20 | Standalone | Liabilities |
| Net assets / equity | ¥11.1bn | at 2024-02-20 | Standalone | Net assets |
| Net assets / equity | ¥10.6bn | at 2023-02-20 | Standalone | Net assets |
| Net assets / equity | ¥10.3bn | at 2022-02-20d | Standalone | Net assets |
| Net assets / equity | ¥10.3bn | at 2021-02-20d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥9.7bn | at 2020-02-20d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥884m | at 2024-02-20 | Standalone | Cash and deposits |
| Cash and deposits | ¥853m | at 2023-02-20 | Standalone | Cash and deposits |
| Cash & equivalents | ¥884m | at 2024-02-20 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥853m | at 2023-02-20 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥1.1bn | at 2022-02-20d | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥1.9bn | at 2021-02-20d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.2bn | at 2020-02-20d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥8m | 2023-02-21 → 2024-02-20 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥108m | 2022-02-21 → 2023-02-20 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥177m | 2021-02-21 → 2022-02-20d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥2.2bn | 2020-02-21 → 2021-02-20d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥890m | 2019-02-21 → 2020-02-20d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥716m | 2023-02-21 → 2024-02-20 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥320m | 2022-02-21 → 2023-02-20 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥1.3bn | 2021-02-21 → 2022-02-20d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥157m | 2020-02-21 → 2021-02-20d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥33m | 2019-02-21 → 2020-02-20d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥739m | 2023-02-21 → 2024-02-20 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥47m | 2022-02-21 → 2023-02-20 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | ¥351m | 2021-02-21 → 2022-02-20d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥1.4bn | 2020-02-21 → 2021-02-20d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥642m | 2019-02-21 → 2020-02-20d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥94.86 | 2023-02-21 → 2024-02-20 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥88.67 | 2022-02-21 → 2023-02-20 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥34.12 | 2021-02-21 → 2022-02-20d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥116.27 | 2020-02-21 → 2021-02-20d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥53.61 | 2019-02-21 → 2020-02-20d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥30 | 2023-02-21 → 2024-02-20 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥30 | 2022-02-21 → 2023-02-20 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥20 | 2021-02-21 → 2022-02-20d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥40 | 2020-02-21 → 2021-02-20d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥20 | 2019-02-21 → 2020-02-20d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥2,055.82 | at 2024-02-20 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,977.01 | at 2023-02-20 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,911.96 | at 2022-02-20d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,920.21 | at 2021-02-20d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,806.86 | at 2020-02-20d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 56.2% | at 2024-02-20 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 57.6% | at 2023-02-20 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 55.9% | at 2022-02-20d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 56.7% | at 2021-02-20d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 56.1% | at 2020-02-20d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 4.7% | 2023-02-21 → 2024-02-20 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 4.6% | 2022-02-21 → 2023-02-20 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 1.8% | 2021-02-21 → 2022-02-20d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 6.2% | 2020-02-21 → 2021-02-20d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 3.0% | 2019-02-21 → 2020-02-20d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 5,586,150 | at 2024-02-20 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,586,150 | at 2023-02-20 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,586,150 | at 2022-02-20d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,586,150 | at 2021-02-20d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,586,150 | at 2020-02-20d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 305 | at 2024-02-20 | Standalone | Number of employees |
| Employees | 303 | at 2023-02-20 | Standalone | Number of employees |
| Employees | 312 | at 2022-02-20d | Standalone | Number of employees |
| Employees | 315 | at 2021-02-20d | Standalone | Number of employees |
| Employees | 347 | at 2020-02-20d | 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 · 16
| Segment | Item | Period | Value |
|---|---|---|---|
| Home Center Businessreportable segment | capex | 2023-02-21 → 2024-02-20 | ¥1.1bn |
| Home Center Businessreportable segment | depreciation | 2023-02-21 → 2024-02-20 | ¥361m |
| Home Center Businessreportable segment | segment assets | at 2024-02-20 | ¥19.0bn |
| Home Center Businessreportable segment | segment profit | 2023-02-21 → 2024-02-20 | ¥449m |
| Real Estate Leasing Businessreportable segment | capex | 2023-02-21 → 2024-02-20 | ¥7m |
| Real Estate Leasing Businessreportable segment | depreciation | 2023-02-21 → 2024-02-20 | ¥14m |
| Real Estate Leasing Businessreportable segment | segment assets | at 2024-02-20 | ¥733m |
| Real Estate Leasing Businessreportable segment | segment profit | 2023-02-21 → 2024-02-20 | ¥281m |
| Home Center Businessreportable segment | capex | 2022-02-21 → 2023-02-20 | ¥440m |
| Home Center Businessreportable segment | depreciation | 2022-02-21 → 2023-02-20 | ¥366m |
| Home Center Businessreportable segment | segment assets | at 2023-02-20 | ¥17.7bn |
| Home Center Businessreportable segment | segment profit | 2022-02-21 → 2023-02-20 | ¥491m |
| Real Estate Leasing Businessreportable segment | capex | 2022-02-21 → 2023-02-20 | ¥9m |
| Real Estate Leasing Businessreportable segment | depreciation | 2022-02-21 → 2023-02-20 | ¥14m |
| Real Estate Leasing Businessreportable segment | segment assets | at 2023-02-20 | ¥742m |
| Real Estate Leasing Businessreportable segment | segment profit | 2022-02-21 → 2023-02-20 | ¥261m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,160
| Item | Context | Value | Unit |
|---|---|---|---|
| Accounts payable trade | CurrentYearInstant_NonConsolidatedMember | 4466620000 | JPY |
| Short term loans payable | Prior1YearInstant_NonConsolidatedMember | 900000000 | JPY |
| Short term loans payable | CurrentYearInstant_NonConsolidatedMember | 1800000000 | JPY |
| Accounts payable other | Prior1YearInstant_NonConsolidatedMember | 610105000 | JPY |
| Accounts payable other | CurrentYearInstant_NonConsolidatedMember | 603438000 | JPY |
| Accrued expenses | Prior1YearInstant_NonConsolidatedMember | 177346000 | JPY |
| Accrued expenses | CurrentYearInstant_NonConsolidatedMember | 142366000 | JPY |
| Income taxes payable | Prior1YearInstant_NonConsolidatedMember | 142158000 | JPY |
| Income taxes payable | CurrentYearInstant_NonConsolidatedMember | 182752000 | JPY |
| Deposits received | Prior1YearInstant_NonConsolidatedMember | 30199000 | JPY |
| Deposits received | CurrentYearInstant_NonConsolidatedMember | 21894000 | JPY |
| Provision for bonuses | Prior1YearInstant_NonConsolidatedMember | 78175000 | JPY |
| Provision for bonuses | CurrentYearInstant_NonConsolidatedMember | 81155000 | JPY |
| Contract liabilities | Prior1YearInstant_NonConsolidatedMember | 344220000 | JPY |
| Contract liabilities | CurrentYearInstant_NonConsolidatedMember | 355358000 | JPY |
| Asset retirement obligations cl | Prior1YearInstant_NonConsolidatedMember | 15254000 | JPY |
| Asset retirement obligations cl | CurrentYearInstant_NonConsolidatedMember | － | JPY |
| Other cl | Prior1YearInstant_NonConsolidatedMember | 151578000 | JPY |
| Other cl | CurrentYearInstant_NonConsolidatedMember | 60492000 | JPY |
| Current liabilities | Prior1YearInstant_NonConsolidatedMember | 7072724000 | JPY |
| Current liabilities | CurrentYearInstant_NonConsolidatedMember | 7714077000 | JPY |
| Provision for directors retirement benefits | Prior1YearInstant_NonConsolidatedMember | 53453000 | JPY |
| Provision for directors retirement benefits | CurrentYearInstant_NonConsolidatedMember | 53453000 | JPY |
| Asset retirement obligations ncl | Prior1YearInstant_NonConsolidatedMember | 363896000 | JPY |
| Asset retirement obligations ncl | CurrentYearInstant_NonConsolidatedMember | 371271000 | JPY |
| Other ncl | Prior1YearInstant_NonConsolidatedMember | 350843000 | JPY |
| Other ncl | CurrentYearInstant_NonConsolidatedMember | 505609000 | JPY |
| Noncurrent liabilities | Prior1YearInstant_NonConsolidatedMember | 768192000 | JPY |
| Noncurrent liabilities | CurrentYearInstant_NonConsolidatedMember | 930334000 | JPY |
| Liabilities | Prior1YearInstant_NonConsolidatedMember | 7840917000 | JPY |
| Liabilities | CurrentYearInstant_NonConsolidatedMember | 8644411000 | JPY |
| Capital stock | Prior1YearInstant_NonConsolidatedMember | 2921525000 | JPY |
| Capital stock | CurrentYearInstant_NonConsolidatedMember | 2921525000 | JPY |
| Legal capital surplus | Prior1YearInstant_NonConsolidatedMember | 3558349000 | JPY |
| Legal capital surplus | CurrentYearInstant_NonConsolidatedMember | 3558349000 | JPY |
| Capital surplus | Prior1YearInstant_NonConsolidatedMember | 3558349000 | JPY |
| Capital surplus | CurrentYearInstant_NonConsolidatedMember | 3558349000 | JPY |
| Legal retained earnings | Prior1YearInstant_NonConsolidatedMember | 272952000 | JPY |
| Legal retained earnings | CurrentYearInstant_NonConsolidatedMember | 272952000 | JPY |
| Retained earnings brought forward | Prior1YearInstant_NonConsolidatedMember | 3936611000 | JPY |
| Retained earnings brought forward | CurrentYearInstant_NonConsolidatedMember | 4285979000 | JPY |
| Retained earnings | Prior1YearInstant_NonConsolidatedMember | 4209563000 | JPY |
| Retained earnings | CurrentYearInstant_NonConsolidatedMember | 4558931000 | JPY |
| Treasury stock | Prior1YearInstant_NonConsolidatedMember | -205931000 | JPY |
| Treasury stock | CurrentYearInstant_NonConsolidatedMember | -205931000 | JPY |
| Shareholders equity | Prior1YearInstant_NonConsolidatedMember | 10483506000 | JPY |
| Shareholders equity | CurrentYearInstant_NonConsolidatedMember | 10832875000 | JPY |
| Valuation difference on available for sale securities | Prior1YearInstant_NonConsolidatedMember | 164630000 | JPY |
| Valuation difference on available for sale securities | CurrentYearInstant_NonConsolidatedMember | 239705000 | JPY |
| Valuation and translation adjustments | Prior1YearInstant_NonConsolidatedMember | 164630000 | 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 · 11 of 13 passed
| balance sheet identity | pass rounding |
| balance sheet identity | pass |
| 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 | mismatch |
| statement vs summary · revenue | mismatch |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |