Tokyo Tape
Sign in
← itamiarts

Annual report

168A.TEDINET S100VO02
Period2024-02-01 → 2025-01-31
Filed2025-04-28
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed

Amended by S100XZDW (2026-04-16).

Key figures · 80
MetricValuePeriodScopeSource row
Revenue¥3.6bn2024-02-01 → 2025-01-31StandaloneNet sales
Revenue¥3.1bn2023-02-01 → 2024-01-31StandaloneNet sales
Revenue¥2.5bn2022-02-01 → 2023-01-31dStandaloneNet sales (5-year summary)
Revenue¥2.1bn2021-02-01 → 2022-01-31dStandaloneNet sales (5-year summary)
Revenue¥1.8bn2020-02-01 → 2021-01-31dStandaloneNet sales (5-year summary)
Operating income¥272m2024-02-01 → 2025-01-31StandaloneOperating income
Operating income¥193m2023-02-01 → 2024-01-31StandaloneOperating income
Ordinary income¥244m2024-02-01 → 2025-01-31StandaloneOrdinary income
Ordinary income¥222m2023-02-01 → 2024-01-31StandaloneOrdinary income
Ordinary income¥127m2022-02-01 → 2023-01-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥18m2021-02-01 → 2022-01-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥53m2020-02-01 → 2021-01-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥246m2024-02-01 → 2025-01-31StandaloneIncome before income taxes
Profit before tax¥224m2023-02-01 → 2024-01-31StandaloneIncome before income taxes
Net income¥165m2024-02-01 → 2025-01-31StandaloneProfit loss
Net income¥153m2023-02-01 → 2024-01-31StandaloneProfit loss
Net income¥92m2022-02-01 → 2023-01-31dStandaloneNet income loss (5-year summary)
Net income¥15m2021-02-01 → 2022-01-31dStandaloneNet income loss (5-year summary)
Net income−¥11m2020-02-01 → 2021-01-31dStandaloneNet income loss (5-year summary)
Total assets¥3.6bnat 2025-01-31StandaloneAssets
Total assets¥2.5bnat 2024-01-31StandaloneAssets
Total assets¥2.2bnat 2023-01-31dStandaloneTotal assets (5-year summary)
Total assets¥2.1bnat 2022-01-31dStandaloneTotal assets (5-year summary)
Total assets¥2.1bnat 2021-01-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.4bnat 2025-01-31StandaloneLiabilities
Total liabilities¥2.1bnat 2024-01-31StandaloneLiabilities
Net assets / equity¥1.2bnat 2025-01-31StandaloneNet assets
Net assets / equity¥421mat 2024-01-31StandaloneNet assets
Net assets / equity¥270mat 2023-01-31dStandaloneNet assets
Net assets / equity¥176mat 2022-01-31dStandaloneNet assets (5-year summary)
Net assets / equity¥56mat 2021-01-31dStandaloneNet assets (5-year summary)
Cash and deposits¥626mat 2025-01-31StandaloneCash and deposits
Cash and deposits¥449mat 2024-01-31StandaloneCash and deposits
Cash & equivalents¥502mat 2025-01-31StandaloneCash and cash equivalents
Cash & equivalents¥339mat 2024-01-31StandaloneCash and cash equivalents
Cash & equivalents¥220mat 2023-01-31dStandaloneCash and cash equivalents
Cash & equivalents¥178mat 2022-01-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥283m2024-02-01 → 2025-01-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥237m2023-02-01 → 2024-01-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥154m2022-02-01 → 2023-01-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥259m2021-02-01 → 2022-01-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1.0bn2024-02-01 → 2025-01-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥253m2023-02-01 → 2024-01-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥94m2022-02-01 → 2023-01-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥137m2021-02-01 → 2022-01-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥930m2024-02-01 → 2025-01-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥130m2023-02-01 → 2024-01-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥25m2022-02-01 → 2023-01-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥45m2021-02-01 → 2022-01-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥118.472024-02-01 → 2025-01-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥145.92023-02-01 → 2024-01-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥87.452022-02-01 → 2023-01-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥14.762021-02-01 → 2022-01-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-1,103.632020-02-01 → 2021-01-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥118.192024-02-01 → 2025-01-31StandaloneDiluted earnings per share (5-year summary)
Dividend per share¥202024-02-01 → 2025-01-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥819.3at 2025-01-31StandaloneNet assets per share (5-year summary)
Net assets per share¥401.04at 2024-01-31StandaloneNet assets per share (5-year summary)
Net assets per share¥257.32at 2023-01-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥167.98at 2022-01-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥5,754.09at 2021-01-31dStandaloneNet assets per share (5-year summary)
Equity ratio33.0%at 2025-01-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio16.7%at 2024-01-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio12.1%at 2023-01-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio8.4%at 2022-01-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio2.7%at 2021-01-31dStandaloneEquity to asset ratio (5-year summary)
ROE20.3%2024-02-01 → 2025-01-31StandaloneRate of return on equity (5-year summary)
ROE44.3%2023-02-01 → 2024-01-31StandaloneRate of return on equity (5-year summary)
ROE41.1%2022-02-01 → 2023-01-31dStandaloneRate of return on equity (5-year summary)
ROE12.9%2021-02-01 → 2022-01-31dStandaloneRate of return on equity (5-year summary)
Shares issued1,470,000at 2025-01-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,050,000at 2024-01-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,050,000at 2023-01-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued10,500at 2022-01-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued9,800at 2021-01-31dStandaloneTotal number of issued shares (5-year summary)
Employees114at 2025-01-31StandaloneNumber of employees
Employees100at 2024-01-31StandaloneNumber of employees
Employees79at 2023-01-31dStandaloneNumber of employees
Employees53at 2022-01-31dStandaloneNumber of employees
Employees58at 2021-01-31dStandaloneNumber 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 · 874
ItemContextValueUnit
Capital surplusPrior1YearInstant_NonConsolidatedMember52500000JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember361620000JPY
Reserve for special depreciationPrior1YearInstant_NonConsolidatedMember32815000JPY
Reserve for special depreciationCurrentYearInstant_NonConsolidatedMember11138000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember185272000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember371991000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember218087000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember383130000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember421087000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember1204370000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember421087000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember1204370000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember2526843000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember3645209000JPY
Net salesPrior1YearDuration_NonConsolidatedMember3112305000JPY
Net salesCurrentYearDuration_NonConsolidatedMember3605561000JPY
Beginning merchandise and finished goods cosPrior1YearDuration_NonConsolidatedMember26894000JPY
Beginning merchandise and finished goods cosCurrentYearDuration_NonConsolidatedMember25173000JPY
Cost of purchased goodsPrior1YearDuration_NonConsolidatedMember352061000JPY
Cost of purchased goodsCurrentYearDuration_NonConsolidatedMember437271000JPY
Cost of products manufacturedPrior1YearDuration_NonConsolidatedMember1551744000JPY
Cost of products manufacturedCurrentYearDuration_NonConsolidatedMember1707333000JPY
Total beginning and cost purchased merchandise and finished goods cosPrior1YearDuration_NonConsolidatedMember1930701000JPY
Total beginning and cost purchased merchandise and finished goods cosCurrentYearDuration_NonConsolidatedMember2169777000JPY
Transfer to other account cosPrior1YearDuration_NonConsolidatedMember291000JPY
Transfer to other account cosCurrentYearDuration_NonConsolidatedMember2146000JPY
Ending merchandise and finished goods cosPrior1YearDuration_NonConsolidatedMember25173000JPY
Ending merchandise and finished goods cosCurrentYearDuration_NonConsolidatedMember32798000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember1905236000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember2134831000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember1207069000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember1470729000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember1014212000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember1199160000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember192856000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember271569000JPY
House rent income noiPrior1YearDuration_NonConsolidatedMember16824000JPY
House rent income noiCurrentYearDuration_NonConsolidatedMember16500000JPY
Electricity sale income noiPrior1YearDuration_NonConsolidatedMember4832000JPY
Electricity sale income noiCurrentYearDuration_NonConsolidatedMember5041000JPY
Foreign exchange gains noiPrior1YearDuration_NonConsolidatedMember19011000JPY
Foreign exchange gains noiCurrentYearDuration_NonConsolidatedMember－JPY
Subsidy income noiPrior1YearDuration_NonConsolidatedMember1485000JPY
Subsidy income noiCurrentYearDuration_NonConsolidatedMember4910000JPY
Other noiPrior1YearDuration_NonConsolidatedMember801000JPY
Other noiCurrentYearDuration_NonConsolidatedMember610000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember42955000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember27061000JPY
Interest expenses noePrior1YearDuration_NonConsolidatedMember5912000JPY
Interest expenses noeCurrentYearDuration_NonConsolidatedMember8189000JPY

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 2024-01-31pass rounding
balance sheet identitynon_consolidated 2025-01-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-01-31pass
statement vs summary · net assetsnon_consolidated 2024-01-31pass
statement vs summary · net assetsnon_consolidated 2025-01-31pass
statement vs summary · operating cash flownon_consolidated 2023-02-01/2024-01-31pass
statement vs summary · operating cash flownon_consolidated 2024-02-01/2025-01-31pass
statement vs summary · revenuenon_consolidated 2023-02-01/2024-01-31pass
statement vs summary · revenuenon_consolidated 2024-02-01/2025-01-31pass
statement vs summary · total assetsnon_consolidated 2024-01-31pass
statement vs summary · total assetsnon_consolidated 2025-01-31pass