Annual report
9978.TEDINET S100UV4X
Period2023-09-01 → 2024-08-31
Filed2024-11-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 153
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥14.9bn | 2023-09-01 → 2024-08-31 | Cons. | Net sales |
| Revenue | ¥15.5bn | 2022-09-01 → 2023-08-31 | Cons. | Net sales |
| Revenue | ¥16.5bn | 2021-09-01 → 2022-08-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥18.8bn | 2020-09-01 → 2021-08-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥21.3bn | 2019-09-01 → 2020-08-31d | Cons. | Net sales (5-year summary) |
| Operating income | ¥32m | 2023-09-01 → 2024-08-31 | Cons. | Operating income |
| Operating income | ¥73m | 2022-09-01 → 2023-08-31 | Cons. | Operating income |
| Ordinary income | ¥58m | 2023-09-01 → 2024-08-31 | Cons. | Ordinary income |
| Ordinary income | ¥98m | 2022-09-01 → 2023-08-31 | Cons. | Ordinary income |
| Ordinary income | ¥76m | 2021-09-01 → 2022-08-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥382m | 2020-09-01 → 2021-08-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥358m | 2019-09-01 → 2020-08-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥56m | 2023-09-01 → 2024-08-31 | Cons. | Income before income taxes |
| Profit before tax | ¥111m | 2022-09-01 → 2023-08-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥43m | 2023-09-01 → 2024-08-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥97m | 2022-09-01 → 2023-08-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥73m | 2021-09-01 → 2022-08-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥366m | 2020-09-01 → 2021-08-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥288m | 2019-09-01 → 2020-08-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥43m | 2023-09-01 → 2024-08-31 | Cons. | Profit loss |
| Net income | ¥97m | 2022-09-01 → 2023-08-31 | Cons. | Profit loss |
| Total assets | ¥10.0bn | at 2024-08-31 | Cons. | Assets |
| Total assets | ¥9.9bn | at 2023-08-31 | Cons. | Assets |
| Total assets | ¥10.1bn | at 2022-08-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥10.8bn | at 2021-08-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥11.0bn | at 2020-08-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥8.7bn | at 2024-08-31 | Cons. | Liabilities |
| Total liabilities | ¥8.6bn | at 2023-08-31 | Cons. | Liabilities |
| Net assets / equity | ¥1.3bn | at 2024-08-31 | Cons. | Net assets |
| Net assets / equity | ¥1.3bn | at 2023-08-31 | Cons. | Net assets |
| Net assets / equity | ¥1.2bn | at 2022-08-31d | Cons. | Net assets |
| Net assets / equity | ¥1.1bn | at 2021-08-31d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥732m | at 2020-08-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.5bn | at 2024-08-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥871m | at 2023-08-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.5bn | at 2024-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥871m | at 2023-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.1bn | at 2022-08-31d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.6bn | at 2021-08-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.6bn | at 2020-08-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥798m | 2023-09-01 → 2024-08-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥55m | 2022-09-01 → 2023-08-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥238m | 2021-09-01 → 2022-08-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥350m | 2020-09-01 → 2021-08-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥798m | 2019-09-01 → 2020-08-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | ¥31m | 2023-09-01 → 2024-08-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥22m | 2022-09-01 → 2023-08-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥178m | 2021-09-01 → 2022-08-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥31m | 2020-09-01 → 2021-08-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥337m | 2019-09-01 → 2020-08-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥174m | 2023-09-01 → 2024-08-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥291m | 2022-09-01 → 2023-08-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥482m | 2021-09-01 → 2022-08-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥354m | 2020-09-01 → 2021-08-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥29m | 2019-09-01 → 2020-08-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥0.96 | 2023-09-01 → 2024-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥2.22 | 2022-09-01 → 2023-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥1.68 | 2021-09-01 → 2022-08-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥11.19 | 2020-09-01 → 2021-08-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥19.99 | 2019-09-01 → 2020-08-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥0.77 | 2023-09-01 → 2024-08-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥1.73 | 2022-09-01 → 2023-08-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥1.31 | 2021-09-01 → 2022-08-31d | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥6.43 | 2020-09-01 → 2021-08-31d | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥6.34 | 2019-09-01 → 2020-08-31d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥-6.84 | at 2024-08-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥-9.28 | at 2023-08-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥-11.5 | at 2022-08-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥-20.77 | at 2021-08-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥-269.29 | at 2020-08-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 13.0% | at 2024-08-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 12.8% | at 2023-08-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 11.6% | at 2022-08-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 10.2% | at 2021-08-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 6.7% | at 2020-08-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 3.3% | 2023-09-01 → 2024-08-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 7.9% | 2022-09-01 → 2023-08-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 6.5% | 2021-09-01 → 2022-08-31d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 40.0% | 2020-09-01 → 2021-08-31d | Cons. | Rate of return on equity (5-year summary) |
| ROE | -16.6% | 2019-09-01 → 2020-08-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 140 | at 2024-08-31 | Cons. | Number of employees |
| Employees | 153 | at 2023-08-31 | Cons. | Number of employees |
| Employees | 165 | at 2022-08-31d | Cons. | Number of employees |
| Employees | 168 | at 2021-08-31d | Cons. | Number of employees |
| Employees | 210 | at 2020-08-31d | Cons. | Number of employees |
| Revenue | ¥107m | 2023-09-01 → 2024-08-31 | Standalone | Operating revenue1 |
| Revenue | ¥109m | 2022-09-01 → 2023-08-31 | Standalone | Operating revenue1 |
| Revenue | ¥112m | 2021-09-01 → 2022-08-31d | Standalone | Operating revenue1 (5-year summary) |
| Revenue | ¥118m | 2020-09-01 → 2021-08-31d | Standalone | Operating revenue1 (5-year summary) |
| Revenue | ¥125m | 2019-09-01 → 2020-08-31d | Standalone | Operating revenue1 (5-year summary) |
| Operating income | −¥52m | 2023-09-01 → 2024-08-31 | Standalone | Operating income |
| Operating income | −¥90m | 2022-09-01 → 2023-08-31 | Standalone | Operating income |
| Ordinary income | −¥33m | 2023-09-01 → 2024-08-31 | Standalone | Ordinary income |
| Ordinary income | −¥71m | 2022-09-01 → 2023-08-31 | Standalone | Ordinary income |
| Ordinary income | −¥47m | 2021-09-01 → 2022-08-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥6m | 2020-09-01 → 2021-08-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥9m | 2019-09-01 → 2020-08-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥42m | 2023-09-01 → 2024-08-31 | Standalone | Income before income taxes |
| Profit before tax | ¥95m | 2022-09-01 → 2023-08-31 | Standalone | Income before income taxes |
| Net income | ¥41m | 2023-09-01 → 2024-08-31 | Standalone | Profit loss |
| Net income | ¥95m | 2022-09-01 → 2023-08-31 | Standalone | Profit loss |
| Net income | ¥78m | 2021-09-01 → 2022-08-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥357m | 2020-09-01 → 2021-08-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥287m | 2019-09-01 → 2020-08-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥1.4bn | at 2024-08-31 | Standalone | Assets |
| Total assets | ¥1.4bn | at 2023-08-31 | Standalone | Assets |
| Total assets | ¥1.3bn | at 2022-08-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.2bn | at 2021-08-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.1bn | at 2020-08-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥431m | at 2024-08-31 | Standalone | Liabilities |
| Total liabilities | ¥428m | at 2023-08-31 | Standalone | Liabilities |
| Net assets / equity | ¥978m | at 2024-08-31 | Standalone | Net assets |
| Net assets / equity | ¥937m | at 2023-08-31 | Standalone | Net assets |
| Net assets / equity | ¥842m | at 2022-08-31d | Standalone | Net assets |
| Net assets / equity | ¥764m | at 2021-08-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥407m | at 2020-08-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥6m | at 2024-08-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥236m | at 2023-08-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥0.92 | 2023-09-01 → 2024-08-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥2.18 | 2022-09-01 → 2023-08-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥1.79 | 2021-09-01 → 2022-08-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥10.92 | 2020-09-01 → 2021-08-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥19.9 | 2019-09-01 → 2020-08-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥0.74 | 2023-09-01 → 2024-08-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥1.7 | 2022-09-01 → 2023-08-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥1.39 | 2021-09-01 → 2022-08-31d | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥6.28 | 2020-09-01 → 2021-08-31d | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥6.21 | 2019-09-01 → 2020-08-31d | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥-14.52 | at 2024-08-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-17.01 | at 2023-08-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-19.19 | at 2022-08-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-28.99 | at 2021-08-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-289.44 | at 2020-08-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 69.4% | at 2024-08-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 68.6% | at 2023-08-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 66.4% | at 2022-08-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 63.9% | at 2021-08-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 36.7% | at 2020-08-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 4.3% | 2023-09-01 → 2024-08-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 10.7% | 2022-09-01 → 2023-08-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 9.7% | 2021-09-01 → 2022-08-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 61.0% | 2020-09-01 → 2021-08-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | -13.9% | 2019-09-01 → 2020-08-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 43,381,250 | at 2024-08-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 42,912,506 | at 2023-08-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 42,912,506 | at 2022-08-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 40,725,034 | at 2021-08-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 16,191,347 | at 2020-08-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 3 | at 2024-08-31 | Standalone | Number of employees |
| Employees | 3 | at 2023-08-31 | Standalone | Number of employees |
| Employees | 3 | at 2022-08-31d | Standalone | Number of employees |
| Employees | 3 | at 2021-08-31d | Standalone | Number of employees |
| Employees | 4 | at 2020-08-31d | 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 · 1,192
| Item | Context | Value | Unit |
|---|---|---|---|
| Independent auditors report consolidated (text) | FilingDateInstant | Text · Plus | |
| Audit firm1 consolidated | FilingDateInstant | Original text (Japanese)監査法人ナカチ | |
| Cpa1 audit firm1 consolidated | FilingDateInstant | Original text (Japanese)高 村 俊 行 | |
| Cpa2 audit firm1 consolidated | FilingDateInstant | Original text (Japanese)秋 山 浩 一 | |
| Key audit matters consolidated (text) | FilingDateInstant | Text · Plus | |
| Overview kam consolidated (text) | FilingDateInstant | Text · Plus | |
| Short description kam consolidated | FilingDateInstant_Row1Member | Original text (Japanese)棚卸資産の評価 | |
| Description including reason kam consolidated (text) | FilingDateInstant_Row1Member | Text · Plus | |
| Reference kam consolidated | FilingDateInstant_Row1Member | Text · Plus | |
| Reference2 kam consolidated | FilingDateInstant_Row1Member | Original text (Japanese)（重要な会計上の見積り）１．棚卸資産の評価 | |
| Auditors response kam consolidated (text) | FilingDateInstant_Row1Member | Text · Plus | |
| Other information consolidated (text) | FilingDateInstant | Text · Plus | |
| Fee related information consolidated (text) | FilingDateInstant | Text · Plus | |
| Independent auditors report non consolidated (text) | FilingDateInstant | Text · Plus | |
| Audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)監査法人ナカチ | |
| Cpa1 audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)高 村 俊 行 | |
| Cpa2 audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)秋 山 浩 一 | |
| Key audit matters non consolidated (text) | FilingDateInstant | Text · Plus | |
| Overview kam non consolidated (text) | FilingDateInstant | Text · Plus | |
| Other information non consolidated (text) | FilingDateInstant | Text · Plus | |
| Fee related information non consolidated (text) | FilingDateInstant | Text · Plus | |
| Number of submission | FilingDateInstant | 1 | |
| Net sales (5-year summary) | Prior4YearDuration | 21304978000 | JPY |
| Net sales (5-year summary) | Prior3YearDuration | 18782225000 | JPY |
| Net sales (5-year summary) | Prior2YearDuration | 16486065000 | JPY |
| Net sales (5-year summary) | Prior1YearDuration | 15470652000 | JPY |
| Net sales (5-year summary) | CurrentYearDuration | 14925191000 | JPY |
| Ordinary income loss (5-year summary) | Prior4YearDuration | 358166000 | JPY |
| Ordinary income loss (5-year summary) | Prior3YearDuration | 382294000 | JPY |
| Ordinary income loss (5-year summary) | Prior2YearDuration | 75875000 | JPY |
| Ordinary income loss (5-year summary) | Prior1YearDuration | 97670000 | JPY |
| Ordinary income loss (5-year summary) | CurrentYearDuration | 57616000 | JPY |
| Profit loss attributable to owners of parent (5-year summary) | Prior4YearDuration | 288332000 | JPY |
| Profit loss attributable to owners of parent (5-year summary) | Prior3YearDuration | 365892000 | JPY |
| Profit loss attributable to owners of parent (5-year summary) | Prior2YearDuration | 73225000 | JPY |
| Profit loss attributable to owners of parent (5-year summary) | Prior1YearDuration | 96690000 | JPY |
| Profit loss attributable to owners of parent (5-year summary) | CurrentYearDuration | 42832000 | JPY |
| Comprehensive income (5-year summary) | Prior4YearDuration | 288332000 | JPY |
| Comprehensive income (5-year summary) | Prior3YearDuration | 365892000 | JPY |
| Comprehensive income (5-year summary) | Prior2YearDuration | 73225000 | JPY |
| Comprehensive income (5-year summary) | Prior1YearDuration | 96690000 | JPY |
| Comprehensive income (5-year summary) | CurrentYearDuration | 42832000 | JPY |
| Net assets (5-year summary) | Prior4YearInstant | 732329000 | JPY |
| Net assets (5-year summary) | Prior3YearInstant | 1098216000 | JPY |
| Net assets (5-year summary) | Prior2YearInstant | 1171439000 | JPY |
| Net assets (5-year summary) | Prior1YearInstant | 1268129000 | JPY |
| Net assets (5-year summary) | CurrentYearInstant | 1310961000 | JPY |
| Total assets (5-year summary) | Prior4YearInstant | 10956716000 | JPY |
| Total assets (5-year summary) | Prior3YearInstant | 10799861000 | JPY |
| Total assets (5-year summary) | Prior2YearInstant | 10127100000 | 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 · 24 of 24 passed
| balance sheet identity | pass rounding |
| balance sheet identity | pass |
| balance sheet identity | pass |
| 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 · 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 · net income attributable to parent | 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 · 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 |
| statement vs summary · total assets | pass |