Tokyo Tape
Sign in
← Caulis

Annual report

153A.TEDINET S100XV0K
Period2025-01-01 → 2025-12-31
Filed2026-03-30
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 85
MetricValuePeriodScopeSource row
Revenue¥1.4bn2025-01-01 → 2025-12-31StandaloneNet sales
Revenue¥1.2bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥995m2023-01-01 → 2023-12-31vStandaloneNet sales (5-year summary)
Revenue¥769m2022-01-01 → 2022-12-31dStandaloneNet sales (5-year summary)
Revenue¥489m2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Operating income¥408m2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥413m2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income¥410m2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income¥388m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥294m2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥220m2022-01-01 → 2022-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥14m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥410m2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax¥388m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income¥276m2025-01-01 → 2025-12-31StandaloneProfit loss
Net income¥276m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥260m2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income¥250m2022-01-01 → 2022-12-31dStandaloneNet income loss (5-year summary)
Net income¥13m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥2.2bnat 2025-12-31StandaloneAssets
Total assets¥2.0bnat 2024-12-31StandaloneAssets
Total assets¥1.2bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥718mat 2022-12-31dStandaloneTotal assets (5-year summary)
Total assets¥482mat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥526mat 2025-12-31StandaloneLiabilities
Total liabilities¥709mat 2024-12-31StandaloneLiabilities
Net assets / equity¥1.7bnat 2025-12-31StandaloneNet assets
Net assets / equity¥1.3bnat 2024-12-31StandaloneNet assets
Net assets / equity¥452mat 2023-12-31vStandaloneNet assets
Net assets / equity¥191mat 2022-12-31dStandaloneNet assets (5-year summary)
Net assets / equity−¥57mat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.5bnat 2025-12-31StandaloneCash and deposits
Cash and deposits¥1.7bnat 2024-12-31StandaloneCash and deposits
Cash & equivalents¥1.5bnat 2025-12-31StandaloneCash and cash equivalents
Cash & equivalents¥1.7bnat 2024-12-31StandaloneCash and cash equivalents
Cash & equivalents¥955mat 2023-12-31vStandaloneCash and cash equivalents
Cash & equivalents¥604mat 2022-12-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥431mat 2021-12-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥209m2025-01-01 → 2025-12-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥266m2024-01-01 → 2024-12-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥307m2023-01-01 → 2023-12-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥215m2022-01-01 → 2022-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥119m2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥374m2025-01-01 → 2025-12-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥322,0002024-01-01 → 2024-12-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥7m2023-01-01 → 2023-12-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥3m2022-01-01 → 2022-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥2m2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥81m2025-01-01 → 2025-12-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥513m2024-01-01 → 2024-12-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥51m2023-01-01 → 2023-12-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥40m2022-01-01 → 2022-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥3m2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥42.92025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥44.62024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥45.632023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥39.372022-01-01 → 2022-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-2.072021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥41.12025-01-01 → 2025-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥41.472024-01-01 → 2024-12-31StandaloneDiluted earnings per share (5-year summary)
Dividend per share¥4.82025-01-01 → 2025-12-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥253.76at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥206.39at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥79.15at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥-71.74at 2022-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥-124.33at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio75.9%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio65.0%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio38.3%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio26.6%at 2022-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio-11.8%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE18.6%2025-01-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
ROE31.3%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE81.0%2023-01-01 → 2023-12-31vStandaloneRate of return on equity (5-year summary)
ROE377.0%2022-01-01 → 2022-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued6,528,000at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued6,373,900at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,706,700at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued47,200at 2022-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued47,200at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees53at 2025-12-31StandaloneNumber of employees
Employees42at 2024-12-31StandaloneNumber of employees
Employees43at 2023-12-31vStandaloneNumber of employees
Employees31at 2022-12-31dStandaloneNumber of employees
Employees31at 2021-12-31dStandaloneNumber 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.

All source rows · 754
ItemContextValueUnit
Accounts payable tradePrior1YearInstant_NonConsolidatedMember－JPY
Accounts payable tradeCurrentYearInstant_NonConsolidatedMember17746000JPY
Current portion of long term loans payablePrior1YearInstant_NonConsolidatedMember150000000JPY
Current portion of long term loans payableCurrentYearInstant_NonConsolidatedMember100000000JPY
Accounts payable otherPrior1YearInstant_NonConsolidatedMember49067000JPY
Accounts payable otherCurrentYearInstant_NonConsolidatedMember64056000JPY
Income taxes payablePrior1YearInstant_NonConsolidatedMember110284000JPY
Income taxes payableCurrentYearInstant_NonConsolidatedMember94731000JPY
Contract liabilitiesPrior1YearInstant_NonConsolidatedMember262126000JPY
Contract liabilitiesCurrentYearInstant_NonConsolidatedMember223729000JPY
Provision for bonusesPrior1YearInstant_NonConsolidatedMember6200000JPY
Provision for bonusesCurrentYearInstant_NonConsolidatedMember5534000JPY
Other clPrior1YearInstant_NonConsolidatedMember30841000JPY
Other clCurrentYearInstant_NonConsolidatedMember19875000JPY
Current liabilitiesPrior1YearInstant_NonConsolidatedMember608520000JPY
Current liabilitiesCurrentYearInstant_NonConsolidatedMember525674000JPY
Long term loans payablePrior1YearInstant_NonConsolidatedMember100000000JPY
Long term loans payableCurrentYearInstant_NonConsolidatedMember－JPY
Noncurrent liabilitiesPrior1YearInstant_NonConsolidatedMember100000000JPY
Noncurrent liabilitiesCurrentYearInstant_NonConsolidatedMember－JPY
LiabilitiesPrior1YearInstant_NonConsolidatedMember708520000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember525674000JPY
Capital stockPrior1YearInstant_NonConsolidatedMember348790000JPY
Capital stockCurrentYearInstant_NonConsolidatedMember383337000JPY
Legal capital surplusPrior1YearInstant_NonConsolidatedMember293790000JPY
Legal capital surplusCurrentYearInstant_NonConsolidatedMember328337000JPY
Capital surplusPrior1YearInstant_NonConsolidatedMember293790000JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember328337000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember672955000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember949398000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember672955000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember949398000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember1315537000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember1661073000JPY
Valuation difference on available for sale securitiesPrior1YearInstant_NonConsolidatedMember－JPY
Valuation difference on available for sale securitiesCurrentYearInstant_NonConsolidatedMember-4530000JPY
Valuation and translation adjustmentsPrior1YearInstant_NonConsolidatedMember－JPY
Valuation and translation adjustmentsCurrentYearInstant_NonConsolidatedMember-4530000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember1315537000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember1656542000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember2024057000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember2182217000JPY
Net salesPrior1YearDuration_NonConsolidatedMember1225271000JPY
Net salesCurrentYearDuration_NonConsolidatedMember1400716000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember450310000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember583434000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember774960000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember817282000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember362294000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember409184000JPY

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 2024-12-31pass
balance sheet identitynon_consolidated 2025-12-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-12-31pass
statement vs summary · net assetsnon_consolidated 2024-12-31pass
statement vs summary · net assetsnon_consolidated 2025-12-31pass
statement vs summary · operating cash flownon_consolidated 2024-01-01/2024-12-31pass
statement vs summary · operating cash flownon_consolidated 2025-01-01/2025-12-31pass
statement vs summary · revenuenon_consolidated 2024-01-01/2024-12-31pass
statement vs summary · revenuenon_consolidated 2025-01-01/2025-12-31pass
statement vs summary · total assetsnon_consolidated 2024-12-31pass
statement vs summary · total assetsnon_consolidated 2025-12-31pass