Annual report
1436.TEDINET S100WEBB
Period2024-05-01 → 2025-04-30
Filed2025-07-23
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 158
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥11.6bn | 2024-05-01 → 2025-04-30 | Cons. | Net sales |
| Revenue | ¥9.7bn | 2023-05-01 → 2024-04-30 | Cons. | Net sales |
| Revenue | ¥8.9bn | 2022-05-01 → 2023-04-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥7.2bn | 2021-05-01 → 2022-04-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥6.0bn | 2020-05-01 → 2021-04-30d | Cons. | Net sales (5-year summary) |
| Operating income | ¥544m | 2024-05-01 → 2025-04-30 | Cons. | Operating income |
| Operating income | ¥514m | 2023-05-01 → 2024-04-30 | Cons. | Operating income |
| Ordinary income | ¥408m | 2024-05-01 → 2025-04-30 | Cons. | Ordinary income |
| Ordinary income | ¥503m | 2023-05-01 → 2024-04-30 | Cons. | Ordinary income |
| Ordinary income | ¥515m | 2022-05-01 → 2023-04-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥486m | 2021-05-01 → 2022-04-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥276m | 2020-05-01 → 2021-04-30d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥298m | 2024-05-01 → 2025-04-30 | Cons. | Income before income taxes |
| Profit before tax | ¥503m | 2023-05-01 → 2024-04-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥276m | 2024-05-01 → 2025-04-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥330m | 2023-05-01 → 2024-04-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥324m | 2022-05-01 → 2023-04-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥282m | 2021-05-01 → 2022-04-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥159m | 2020-05-01 → 2021-04-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥276m | 2024-05-01 → 2025-04-30 | Cons. | Profit loss |
| Net income | ¥330m | 2023-05-01 → 2024-04-30 | Cons. | Profit loss |
| Total assets | ¥13.6bn | at 2025-04-30 | Cons. | Assets |
| Total assets | ¥12.1bn | at 2024-04-30 | Cons. | Assets |
| Total assets | ¥10.3bn | at 2023-04-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥10.7bn | at 2022-04-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥8.2bn | at 2021-04-30d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥8.3bn | at 2025-04-30 | Cons. | Liabilities |
| Total liabilities | ¥7.1bn | at 2024-04-30 | Cons. | Liabilities |
| Net assets / equity | ¥5.3bn | at 2025-04-30 | Cons. | Net assets |
| Net assets / equity | ¥5.0bn | at 2024-04-30 | Cons. | Net assets |
| Net assets / equity | ¥4.8bn | at 2023-04-30v | Cons. | Net assets |
| Net assets / equity | ¥4.5bn | at 2022-04-30v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥4.4bn | at 2021-04-30d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥979m | at 2025-04-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.6bn | at 2024-04-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥911m | at 2025-04-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.5bn | at 2024-04-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.9bn | at 2023-04-30v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.0bn | at 2022-04-30v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥2.5bn | at 2021-04-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥961m | 2024-05-01 → 2025-04-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥570m | 2023-05-01 → 2024-04-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥383m | 2022-05-01 → 2023-04-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥1.6bn | 2021-05-01 → 2022-04-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥1.3bn | 2020-05-01 → 2021-04-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥664m | 2024-05-01 → 2025-04-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥310m | 2023-05-01 → 2024-04-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥101m | 2022-05-01 → 2023-04-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥169m | 2021-05-01 → 2022-04-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥263m | 2020-05-01 → 2021-04-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥1.0bn | 2024-05-01 → 2025-04-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥728m | 2023-05-01 → 2024-04-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥362m | 2022-05-01 → 2023-04-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥1.4bn | 2021-05-01 → 2022-04-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥286m | 2020-05-01 → 2021-04-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥67.23 | 2024-05-01 → 2025-04-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥81.07 | 2023-05-01 → 2024-04-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥79.4 | 2022-05-01 → 2023-04-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥68.04 | 2021-05-01 → 2022-04-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥37.9 | 2020-05-01 → 2021-04-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥65.47 | 2024-05-01 → 2025-04-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥80.53 | 2023-05-01 → 2024-04-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥79.35 | 2022-05-01 → 2023-04-30v | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥67.99 | 2021-05-01 → 2022-04-30v | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥37.86 | 2020-05-01 → 2021-04-30d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥1,286.81 | at 2025-04-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥1,234.79 | at 2024-04-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥1,165.72 | at 2023-04-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥1,096.45 | at 2022-04-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥1,038.8 | at 2021-04-30d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 39.0% | at 2025-04-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 41.5% | at 2024-04-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 46.1% | at 2023-04-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 41.7% | at 2022-04-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 52.9% | at 2021-04-30d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 5.3% | 2024-05-01 → 2025-04-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 6.8% | 2023-05-01 → 2024-04-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 7.0% | 2022-05-01 → 2023-04-30v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 6.4% | 2021-05-01 → 2022-04-30v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 3.7% | 2020-05-01 → 2021-04-30d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 160 | at 2025-04-30 | Cons. | Number of employees |
| Employees | 152 | at 2024-04-30 | Cons. | Number of employees |
| Employees | 136 | at 2023-04-30v | Cons. | Number of employees |
| Employees | 110 | at 2022-04-30v | Cons. | Number of employees |
| Employees | 80 | at 2021-04-30d | Cons. | Number of employees |
| Revenue | ¥3.4bn | 2024-05-01 → 2025-04-30 | Standalone | Net sales |
| Revenue | ¥7.7bn | 2023-05-01 → 2024-04-30 | Standalone | Net sales |
| Revenue | ¥7.6bn | 2022-05-01 → 2023-04-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥6.9bn | 2021-05-01 → 2022-04-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥6.0bn | 2020-05-01 → 2021-04-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥191m | 2024-05-01 → 2025-04-30 | Standalone | Operating income |
| Operating income | ¥224m | 2023-05-01 → 2024-04-30 | Standalone | Operating income |
| Ordinary income | ¥231m | 2024-05-01 → 2025-04-30 | Standalone | Ordinary income |
| Ordinary income | ¥216m | 2023-05-01 → 2024-04-30 | Standalone | Ordinary income |
| Ordinary income | ¥316m | 2022-05-01 → 2023-04-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥463m | 2021-05-01 → 2022-04-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥278m | 2020-05-01 → 2021-04-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥88m | 2024-05-01 → 2025-04-30 | Standalone | Income before income taxes |
| Profit before tax | ¥216m | 2023-05-01 → 2024-04-30 | Standalone | Income before income taxes |
| Net income | ¥82m | 2024-05-01 → 2025-04-30 | Standalone | Profit loss |
| Net income | ¥204m | 2023-05-01 → 2024-04-30 | Standalone | Profit loss |
| Net income | ¥220m | 2022-05-01 → 2023-04-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥286m | 2021-05-01 → 2022-04-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥151m | 2020-05-01 → 2021-04-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥8.5bn | at 2025-04-30 | Standalone | Assets |
| Total assets | ¥9.5bn | at 2024-04-30 | Standalone | Assets |
| Total assets | ¥9.6bn | at 2023-04-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥9.9bn | at 2022-04-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥7.9bn | at 2021-04-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥3.7bn | at 2025-04-30 | Standalone | Liabilities |
| Total liabilities | ¥4.7bn | at 2024-04-30 | Standalone | Liabilities |
| Net assets / equity | ¥4.9bn | at 2025-04-30 | Standalone | Net assets |
| Net assets / equity | ¥4.8bn | at 2024-04-30 | Standalone | Net assets |
| Net assets / equity | ¥4.7bn | at 2023-04-30v | Standalone | Net assets |
| Net assets / equity | ¥4.5bn | at 2022-04-30v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥4.3bn | at 2021-04-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥618m | at 2025-04-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥613m | at 2024-04-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥19.93 | 2024-05-01 → 2025-04-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥50.12 | 2023-05-01 → 2024-04-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥53.96 | 2022-05-01 → 2023-04-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥68.92 | 2021-05-01 → 2022-04-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥35.97 | 2020-05-01 → 2021-04-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥19.41 | 2024-05-01 → 2025-04-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥49.78 | 2023-05-01 → 2024-04-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥53.89 | 2022-05-01 → 2023-04-30v | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥68.86 | 2021-05-01 → 2022-04-30v | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥35.94 | 2020-05-01 → 2021-04-30d | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥13 | 2024-05-01 → 2025-04-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥12 | 2023-05-01 → 2024-04-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥12 | 2022-05-01 → 2023-04-30v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥10 | 2021-05-01 → 2022-04-30v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥10 | 2020-05-01 → 2021-04-30d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥1,188.3 | at 2025-04-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,181.65 | at 2024-04-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,143.54 | at 2023-04-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,099.7 | at 2022-04-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,037.43 | at 2021-04-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 57.2% | at 2025-04-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 50.6% | at 2024-04-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 48.6% | at 2023-04-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 45.4% | at 2022-04-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 55.3% | at 2021-04-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 1.7% | 2024-05-01 → 2025-04-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 4.3% | 2023-05-01 → 2024-04-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 4.8% | 2022-05-01 → 2023-04-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 6.5% | 2021-05-01 → 2022-04-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 3.5% | 2020-05-01 → 2021-04-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 4,284,800 | at 2025-04-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 4,284,200 | at 2024-04-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 4,284,200 | at 2023-04-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 4,283,200 | at 2022-04-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 4,282,800 | at 2021-04-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 37 | at 2025-04-30 | Standalone | Number of employees |
| Employees | 131 | at 2024-04-30 | Standalone | Number of employees |
| Employees | 128 | at 2023-04-30v | Standalone | Number of employees |
| Employees | 106 | at 2022-04-30v | Standalone | Number of employees |
| Employees | 80 | at 2021-04-30d | 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 · 1,384
| Item | Context | Value | Unit |
|---|---|---|---|
| Proceeds from disposal of treasury stock fin cf | Prior1YearDuration | － | JPY |
| Proceeds from disposal of treasury stock fin cf | CurrentYearDuration | 38767000 | JPY |
| Other net fin cf | Prior1YearDuration | － | JPY |
| Other net fin cf | CurrentYearDuration | 4216000 | JPY |
| Net cash provided by used in financing activities | Prior1YearDuration | -728349000 | JPY |
| Net cash provided by used in financing activities | CurrentYearDuration | 1032649000 | JPY |
| Effect of exchange rate change on cash and cash equivalents | Prior1YearDuration | － | JPY |
| Effect of exchange rate change on cash and cash equivalents | CurrentYearDuration | － | JPY |
| Net increase decrease in cash and cash equivalents | Prior1YearDuration | -468135000 | JPY |
| Net increase decrease in cash and cash equivalents | CurrentYearDuration | -592045000 | JPY |
| Cash and cash equivalents | Prior2YearInstant | 1943275000 | JPY |
| Cash and cash equivalents | Prior1YearInstant | 1503212000 | JPY |
| Increase in cash and cash equivalents from newly consolidated subsidiary cce | Prior1YearDuration | 28072000 | JPY |
| Increase in cash and cash equivalents from newly consolidated subsidiary cce | CurrentYearDuration | － | JPY |
| Cash and cash equivalents | Prior1YearInstant | 1503212000 | JPY |
| Cash and cash equivalents | CurrentYearInstant | 911167000 | JPY |
| Number of consolidated subsidiaries | CurrentYearInstant | 12 | |
| Accounts receivable trade | Prior1YearInstant | 681510000 | JPY |
| Accounts receivable trade | CurrentYearInstant | 653234000 | JPY |
| Write downs of inventories | Prior1YearDuration | 11667000 | JPY |
| Write downs of inventories | CurrentYearDuration | － | JPY |
| Salaries and bonuses sga | Prior1YearDuration | 739362000 | JPY |
| Salaries and bonuses sga | CurrentYearDuration | 803582000 | JPY |
| Provision for bonuses sga | Prior1YearDuration | 65349000 | JPY |
| Provision for bonuses sga | CurrentYearDuration | 57493000 | JPY |
| Advertising expenses sga | Prior1YearDuration | 108616000 | JPY |
| Advertising expenses sga | CurrentYearDuration | 177337000 | JPY |
| Sales commission sga | Prior1YearDuration | 144190000 | JPY |
| Sales commission sga | CurrentYearDuration | 143145000 | JPY |
| Commission fee sga | Prior1YearDuration | 249868000 | JPY |
| Commission fee sga | CurrentYearDuration | 356384000 | JPY |
| Depreciation sga | Prior1YearDuration | 23965000 | JPY |
| Depreciation sga | CurrentYearDuration | 27057000 | JPY |
| Cash and deposits | Prior1YearInstant_NonConsolidatedMember | 612764000 | JPY |
| Cash and deposits | CurrentYearInstant_NonConsolidatedMember | 617899000 | JPY |
| Accounts receivable trade | Prior1YearInstant_NonConsolidatedMember | 323485000 | JPY |
| Accounts receivable trade | CurrentYearInstant_NonConsolidatedMember | 9681000 | JPY |
| Real estate for sale | Prior1YearInstant_NonConsolidatedMember | 2493289000 | JPY |
| Real estate for sale | CurrentYearInstant_NonConsolidatedMember | 20226000 | JPY |
| Finished goods | Prior1YearInstant_NonConsolidatedMember | 558814000 | JPY |
| Finished goods | CurrentYearInstant_NonConsolidatedMember | 321736000 | JPY |
| Work in process | Prior1YearInstant_NonConsolidatedMember | 771743000 | JPY |
| Work in process | CurrentYearInstant_NonConsolidatedMember | － | JPY |
| Materials and stocks ca | Prior1YearInstant_NonConsolidatedMember | 46249000 | JPY |
| Materials and stocks ca | CurrentYearInstant_NonConsolidatedMember | － | JPY |
| Advance payments trade | Prior1YearInstant_NonConsolidatedMember | 206062000 | JPY |
| Advance payments trade | CurrentYearInstant_NonConsolidatedMember | 35039000 | JPY |
| Prepaid expenses | Prior1YearInstant_NonConsolidatedMember | 205511000 | JPY |
| Prepaid expenses | CurrentYearInstant_NonConsolidatedMember | 52400000 | JPY |
| Accounts receivable other from subsidiaries and affiliates | Prior1YearInstant_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 · 24 of 24 passed
| balance sheet identity | pass |
| balance sheet identity | pass rounding |
| 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 · 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 |