Annual report
1446.TEDINET S100XBZH
Period2024-10-01 → 2025-09-30
Filed2025-12-22
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 157
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥13.9bn | 2024-10-01 → 2025-09-30 | Cons. | Net sales |
| Revenue | ¥13.2bn | 2023-10-01 → 2024-09-30 | Cons. | Net sales |
| Revenue | ¥12.3bn | 2022-10-01 → 2023-09-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥11.3bn | 2021-10-01 → 2022-09-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥11.2bn | 2020-10-01 → 2021-09-30v | Cons. | Net sales (5-year summary) |
| Operating income | ¥421m | 2024-10-01 → 2025-09-30 | Cons. | Operating income |
| Operating income | ¥359m | 2023-10-01 → 2024-09-30 | Cons. | Operating income |
| Ordinary income | ¥417m | 2024-10-01 → 2025-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥350m | 2023-10-01 → 2024-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥442m | 2022-10-01 → 2023-09-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥304m | 2021-10-01 → 2022-09-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥37m | 2020-10-01 → 2021-09-30v | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥417m | 2024-10-01 → 2025-09-30 | Cons. | Income before income taxes |
| Profit before tax | ¥350m | 2023-10-01 → 2024-09-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥196m | 2024-10-01 → 2025-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥138m | 2023-10-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥225m | 2022-10-01 → 2023-09-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥106m | 2021-10-01 → 2022-09-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥73m | 2020-10-01 → 2021-09-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥196m | 2024-10-01 → 2025-09-30 | Cons. | Profit loss |
| Net income | ¥138m | 2023-10-01 → 2024-09-30 | Cons. | Profit loss |
| Total assets | ¥6.3bn | at 2025-09-30 | Cons. | Assets |
| Total assets | ¥6.1bn | at 2024-09-30 | Cons. | Assets |
| Total assets | ¥6.2bn | at 2023-09-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥6.5bn | at 2022-09-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥7.4bn | at 2021-09-30v | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥3.3bn | at 2025-09-30 | Cons. | Liabilities |
| Total liabilities | ¥3.3bn | at 2024-09-30 | Cons. | Liabilities |
| Net assets / equity | ¥3.0bn | at 2025-09-30 | Cons. | Net assets |
| Net assets / equity | ¥2.8bn | at 2024-09-30 | Cons. | Net assets |
| Net assets / equity | ¥2.7bn | at 2023-09-30v | Cons. | Net assets |
| Net assets / equity | ¥2.5bn | at 2022-09-30v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥3.3bn | at 2021-09-30v | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.6bn | at 2025-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.6bn | at 2024-09-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.6bn | at 2025-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.6bn | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.6bn | at 2023-09-30v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.9bn | at 2022-09-30v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥2.6bn | at 2021-09-30v | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥419m | 2024-10-01 → 2025-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥378m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥595m | 2022-10-01 → 2023-09-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥468m | 2021-10-01 → 2022-09-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥36m | 2020-10-01 → 2021-09-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥92m | 2024-10-01 → 2025-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥74m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥41m | 2022-10-01 → 2023-09-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥34m | 2021-10-01 → 2022-09-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥94m | 2020-10-01 → 2021-09-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥316m | 2024-10-01 → 2025-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥304m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥830m | 2022-10-01 → 2023-09-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥1.1bn | 2021-10-01 → 2022-09-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥726m | 2020-10-01 → 2021-09-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥21.23 | 2024-10-01 → 2025-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥14.96 | 2023-10-01 → 2024-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥24.45 | 2022-10-01 → 2023-09-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥11.23 | 2021-10-01 → 2022-09-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-6.79 | 2020-10-01 → 2021-09-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥21.17 | 2024-10-01 → 2025-09-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥14.91 | 2023-10-01 → 2024-09-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥24.37 | 2022-10-01 → 2023-09-30v | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥11.2 | 2021-10-01 → 2022-09-30v | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥319.72 | at 2025-09-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥303.42 | at 2024-09-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥293.98 | at 2023-09-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥274.64 | at 2022-09-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥304.07 | at 2021-09-30v | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 47.1% | at 2025-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 45.6% | at 2024-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 43.5% | at 2023-09-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 38.8% | at 2022-09-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 44.3% | at 2021-09-30v | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 6.8% | 2024-10-01 → 2025-09-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 5.0% | 2023-10-01 → 2024-09-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 8.6% | 2022-10-01 → 2023-09-30v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 3.7% | 2021-10-01 → 2022-09-30v | Cons. | Rate of return on equity (5-year summary) |
| ROE | -2.2% | 2020-10-01 → 2021-09-30v | Cons. | Rate of return on equity (5-year summary) |
| Employees | 591 | at 2025-09-30 | Cons. | Number of employees |
| Employees | 568 | at 2024-09-30 | Cons. | Number of employees |
| Employees | 531 | at 2023-09-30v | Cons. | Number of employees |
| Employees | 530 | at 2022-09-30v | Cons. | Number of employees |
| Employees | 564 | at 2021-09-30v | Cons. | Number of employees |
| Revenue | ¥1.2bn | 2024-10-01 → 2025-09-30 | Standalone | Operating revenue1 |
| Revenue | ¥1.1bn | 2023-10-01 → 2024-09-30 | Standalone | Operating revenue1 |
| Revenue | ¥1.2bn | 2022-10-01 → 2023-09-30v | Standalone | Operating revenue1 (5-year summary) |
| Revenue | ¥1.1bn | 2021-10-01 → 2022-09-30v | Standalone | Operating revenue1 (5-year summary) |
| Revenue | ¥1.1bn | 2020-10-01 → 2021-09-30v | Standalone | Operating revenue1 (5-year summary) |
| Operating income | ¥159m | 2024-10-01 → 2025-09-30 | Standalone | Operating income |
| Operating income | ¥124m | 2023-10-01 → 2024-09-30 | Standalone | Operating income |
| Ordinary income | ¥149m | 2024-10-01 → 2025-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥112m | 2023-10-01 → 2024-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥204m | 2022-10-01 → 2023-09-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥147m | 2021-10-01 → 2022-09-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥130m | 2020-10-01 → 2021-09-30v | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥149m | 2024-10-01 → 2025-09-30 | Standalone | Income before income taxes |
| Profit before tax | ¥112m | 2023-10-01 → 2024-09-30 | Standalone | Income before income taxes |
| Net income | ¥85m | 2024-10-01 → 2025-09-30 | Standalone | Profit loss |
| Net income | ¥56m | 2023-10-01 → 2024-09-30 | Standalone | Profit loss |
| Net income | ¥121m | 2022-10-01 → 2023-09-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥84m | 2021-10-01 → 2022-09-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥74m | 2020-10-01 → 2021-09-30v | Standalone | Net income loss (5-year summary) |
| Total assets | ¥3.9bn | at 2025-09-30 | Standalone | Assets |
| Total assets | ¥4.1bn | at 2024-09-30 | Standalone | Assets |
| Total assets | ¥4.3bn | at 2023-09-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥5.0bn | at 2022-09-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥6.0bn | at 2021-09-30v | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥1.4bn | at 2025-09-30 | Standalone | Liabilities |
| Total liabilities | ¥1.7bn | at 2024-09-30 | Standalone | Liabilities |
| Net assets / equity | ¥2.5bn | at 2025-09-30 | Standalone | Net assets |
| Net assets / equity | ¥2.4bn | at 2024-09-30 | Standalone | Net assets |
| Net assets / equity | ¥2.4bn | at 2023-09-30v | Standalone | Net assets |
| Net assets / equity | ¥2.3bn | at 2022-09-30v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥3.1bn | at 2021-09-30v | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥449m | at 2025-09-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥530m | at 2024-09-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥9.18 | 2024-10-01 → 2025-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥6.07 | 2023-10-01 → 2024-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥13.21 | 2022-10-01 → 2023-09-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥8.93 | 2021-10-01 → 2022-09-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥6.86 | 2020-10-01 → 2021-09-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥9.16 | 2024-10-01 → 2025-09-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥6.05 | 2023-10-01 → 2024-09-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥13.17 | 2022-10-01 → 2023-09-30v | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥8.9 | 2021-10-01 → 2022-09-30v | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥6.83 | 2020-10-01 → 2021-09-30v | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥8 | 2024-10-01 → 2025-09-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥8 | 2023-10-01 → 2024-09-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥6 | 2022-10-01 → 2023-09-30v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥6 | 2021-10-01 → 2022-09-30v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥6 | 2020-10-01 → 2021-09-30v | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥265.22 | at 2025-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥260.78 | at 2024-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥260.15 | at 2023-09-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥251.92 | at 2022-09-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥286.67 | at 2021-09-30v | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 63.2% | at 2025-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 59.0% | at 2024-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 55.6% | at 2023-09-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 46.5% | at 2022-09-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 51.3% | at 2021-09-30v | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 3.5% | 2024-10-01 → 2025-09-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 2.3% | 2023-10-01 → 2024-09-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 5.2% | 2022-10-01 → 2023-09-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 3.1% | 2021-10-01 → 2022-09-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 2.4% | 2020-10-01 → 2021-09-30v | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 10,734,200 | at 2025-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 10,734,200 | at 2024-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 10,734,200 | at 2023-09-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 10,734,200 | at 2022-09-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 10,724,200 | at 2021-09-30v | Standalone | Total number of issued shares (5-year summary) |
| Employees | 43 | at 2025-09-30 | Standalone | Number of employees |
| Employees | 49 | at 2024-09-30 | Standalone | Number of employees |
| Employees | 46 | at 2023-09-30v | Standalone | Number of employees |
| Employees | 45 | at 2022-09-30v | Standalone | Number of employees |
| Employees | 53 | at 2021-09-30v | 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 · 1
| Segment | Item | Period | Value |
|---|---|---|---|
| Construction Service Related Businessreportable segment | employees | at 2025-09-30 | 591 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,281
| Item | Context | Value | Unit |
|---|---|---|---|
| Accrued consumption taxes | Prior1YearInstant | 150621000 | JPY |
| Accrued consumption taxes | CurrentYearInstant | 150181000 | JPY |
| Provision for bonuses | Prior1YearInstant | 190803000 | JPY |
| Provision for bonuses | CurrentYearInstant | 270608000 | JPY |
| Accrued expenses | Prior1YearInstant | 546086000 | JPY |
| Accrued expenses | CurrentYearInstant | 525335000 | JPY |
| Other cl | Prior1YearInstant | 401353000 | JPY |
| Other cl | CurrentYearInstant | 438285000 | JPY |
| Current liabilities | Prior1YearInstant | 2959043000 | JPY |
| Current liabilities | CurrentYearInstant | 3063247000 | JPY |
| Long term loans payable | Prior1YearInstant | 370000000 | JPY |
| Long term loans payable | CurrentYearInstant | 250000000 | JPY |
| Other ncl | Prior1YearInstant | 5600000 | JPY |
| Other ncl | CurrentYearInstant | 6960000 | JPY |
| Noncurrent liabilities | Prior1YearInstant | 375600000 | JPY |
| Noncurrent liabilities | CurrentYearInstant | 256960000 | JPY |
| Liabilities | Prior1YearInstant | 3334643000 | JPY |
| Liabilities | CurrentYearInstant | 3320207000 | JPY |
| Capital stock | Prior1YearInstant | 561787000 | JPY |
| Capital stock | CurrentYearInstant | 561787000 | JPY |
| Capital surplus | Prior1YearInstant | 2282655000 | JPY |
| Capital surplus | CurrentYearInstant | 2284700000 | JPY |
| Retained earnings | Prior1YearInstant | 710503000 | JPY |
| Retained earnings | CurrentYearInstant | 869970000 | JPY |
| Treasury stock | Prior1YearInstant | -762693000 | JPY |
| Treasury stock | CurrentYearInstant | -744073000 | JPY |
| Shareholders equity | Prior1YearInstant | 2792252000 | JPY |
| Shareholders equity | CurrentYearInstant | 2972385000 | JPY |
| Valuation difference on available for sale securities | Prior1YearInstant | 7365000 | JPY |
| Valuation difference on available for sale securities | CurrentYearInstant | -10584000 | JPY |
| Valuation and translation adjustments | Prior1YearInstant | 7365000 | JPY |
| Valuation and translation adjustments | CurrentYearInstant | -10584000 | JPY |
| Net assets | Prior1YearInstant | 2799618000 | JPY |
| Net assets | CurrentYearInstant | 2961801000 | JPY |
| Liabilities and net assets | Prior1YearInstant | 6134261000 | JPY |
| Liabilities and net assets | CurrentYearInstant | 6282008000 | JPY |
| Net sales | Prior1YearDuration | 13224257000 | JPY |
| Net sales | CurrentYearDuration | 13860556000 | JPY |
| Cost of sales | Prior1YearDuration | 8532670000 | JPY |
| Cost of sales | CurrentYearDuration | 8847118000 | JPY |
| Gross profit | Prior1YearDuration | 4691587000 | JPY |
| Gross profit | CurrentYearDuration | 5013437000 | JPY |
| Directors compensations sga | Prior1YearDuration | 139080000 | JPY |
| Directors compensations sga | CurrentYearDuration | 173790000 | JPY |
| Salaries allowances and bonuses sga | Prior1YearDuration | 1846045000 | JPY |
| Salaries allowances and bonuses sga | CurrentYearDuration | 1871884000 | JPY |
| Provision for bonuses sga | Prior1YearDuration | 190803000 | JPY |
| Provision for bonuses sga | CurrentYearDuration | 270608000 | JPY |
| Rents sga | Prior1YearDuration | 273005000 | JPY |
| Rents sga | CurrentYearDuration | 280979000 | 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 |
| balance sheet identity | pass rounding |
| 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 · 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 |