Tokyo Tape
Sign in
← itamiarts

Annual report

168A.TEDINET S100XZDW
Period2024-02-01 → 2025-01-31
Filed2026-04-16
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed

Amends S100VO02.

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
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration_NonConsolidatedMember-34789000JPY
Decrease increase in inventories ope cfPrior1YearDuration_NonConsolidatedMember-34368000JPY
Decrease increase in inventories ope cfCurrentYearDuration_NonConsolidatedMember-9714000JPY
Decrease increase in advance payments ope cfPrior1YearDuration_NonConsolidatedMember-4505000JPY
Decrease increase in advance payments ope cfCurrentYearDuration_NonConsolidatedMember2762000JPY
Decrease increase in prepaid expenses ope cfPrior1YearDuration_NonConsolidatedMember-14089000JPY
Decrease increase in prepaid expenses ope cfCurrentYearDuration_NonConsolidatedMember-7118000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration_NonConsolidatedMember12149000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration_NonConsolidatedMember-1340000JPY
Increase decrease in accounts payable other ope cfPrior1YearDuration_NonConsolidatedMember26096000JPY
Increase decrease in accounts payable other ope cfCurrentYearDuration_NonConsolidatedMember24569000JPY
Increase decrease in contract liabilities ope cfPrior1YearDuration_NonConsolidatedMember1281000JPY
Increase decrease in contract liabilities ope cfCurrentYearDuration_NonConsolidatedMember34000JPY
Increase decrease in deposits received ope cfPrior1YearDuration_NonConsolidatedMember1354000JPY
Increase decrease in deposits received ope cfCurrentYearDuration_NonConsolidatedMember272000JPY
Decrease increase in other current assets ope cfPrior1YearDuration_NonConsolidatedMember63000JPY
Decrease increase in other current assets ope cfCurrentYearDuration_NonConsolidatedMember-41058000JPY
Increase decrease in other current liabilities ope cfPrior1YearDuration_NonConsolidatedMember5965000JPY
Increase decrease in other current liabilities ope cfCurrentYearDuration_NonConsolidatedMember-36295000JPY
Other net ope cfPrior1YearDuration_NonConsolidatedMember-20217000JPY
Other net ope cfCurrentYearDuration_NonConsolidatedMember16997000JPY
Subtotal ope cfPrior1YearDuration_NonConsolidatedMember323316000JPY
Subtotal ope cfCurrentYearDuration_NonConsolidatedMember387401000JPY
Interest income received ope cfPrior1YearDuration_NonConsolidatedMember19000JPY
Interest income received ope cfCurrentYearDuration_NonConsolidatedMember95000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration_NonConsolidatedMember-6056000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration_NonConsolidatedMember-8418000JPY
Proceeds from subsidy ope cfPrior1YearDuration_NonConsolidatedMember1485000JPY
Proceeds from subsidy ope cfCurrentYearDuration_NonConsolidatedMember290000JPY
Income taxes paid ope cfPrior1YearDuration_NonConsolidatedMember-81913000JPY
Income taxes paid ope cfCurrentYearDuration_NonConsolidatedMember-96233000JPY
Net cash provided by used in operating activitiesPrior1YearDuration_NonConsolidatedMember236849000JPY
Net cash provided by used in operating activitiesCurrentYearDuration_NonConsolidatedMember283135000JPY
Payments into time deposits inv cfPrior1YearDuration_NonConsolidatedMember-40801000JPY
Payments into time deposits inv cfCurrentYearDuration_NonConsolidatedMember-40700000JPY
Proceeds from withdrawal of time deposits inv cfPrior1YearDuration_NonConsolidatedMember25800000JPY
Proceeds from withdrawal of time deposits inv cfCurrentYearDuration_NonConsolidatedMember29397000JPY
Purchase of property plant and equipment inv cfPrior1YearDuration_NonConsolidatedMember-230430000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration_NonConsolidatedMember-1029217000JPY
Proceeds from sales of property plant and equipment inv cfPrior1YearDuration_NonConsolidatedMember－JPY
Proceeds from sales of property plant and equipment inv cfCurrentYearDuration_NonConsolidatedMember6422000JPY
Purchase of intangible assets inv cfPrior1YearDuration_NonConsolidatedMember-8892000JPY
Purchase of intangible assets inv cfCurrentYearDuration_NonConsolidatedMember-6915000JPY
Subsidies received inv cfPrior1YearDuration_NonConsolidatedMember－JPY
Subsidies received inv cfCurrentYearDuration_NonConsolidatedMember4620000JPY
Refund of subsidies inv cfPrior1YearDuration_NonConsolidatedMember－JPY
Refund of subsidies inv cfCurrentYearDuration_NonConsolidatedMember-11548000JPY
Proceeds from sales of investment securities inv cfPrior1YearDuration_NonConsolidatedMember2796000JPY
Proceeds from sales of investment securities inv cfCurrentYearDuration_NonConsolidatedMember－JPY
Other net inv cfPrior1YearDuration_NonConsolidatedMember-1042000JPY

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