Annual report
176A.TEDINET S100WJ3W
Period2023-07-01 → 2024-06-30
Filed2025-08-14
StandardJapan GAAP
ConsolidatedYes
Data checks21 of 22 passed
Amends S100UFOZ. Amended by S100WJH9 (2025-08-14).
Key figures · 72
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥38.7bn | 2023-07-01 → 2024-06-30 | Cons. | Net sales |
| Revenue | ¥48.9bn | 2022-04-01 → 2023-06-30 | Cons. | Net sales |
| Operating income | ¥2.8bn | 2023-07-01 → 2024-06-30 | Cons. | Operating income |
| Operating income | ¥1.6bn | 2022-04-01 → 2023-06-30 | Cons. | Operating income |
| Ordinary income | ¥2.8bn | 2023-07-01 → 2024-06-30 | Cons. | Ordinary income |
| Ordinary income | ¥2.0bn | 2022-04-01 → 2023-06-30 | Cons. | Ordinary income |
| Profit before tax | ¥2.8bn | 2023-07-01 → 2024-06-30 | Cons. | Income before income taxes |
| Profit before tax | ¥1.9bn | 2022-04-01 → 2023-06-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥2.0bn | 2023-07-01 → 2024-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥1.3bn | 2022-04-01 → 2023-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥2.0bn | 2023-07-01 → 2024-06-30 | Cons. | Profit loss |
| Net income | ¥1.3bn | 2022-04-01 → 2023-06-30 | Cons. | Profit loss |
| Total assets | ¥17.5bn | at 2024-06-30 | Cons. | Assets |
| Total assets | ¥14.9bn | at 2023-06-30 | Cons. | Assets |
| Total liabilities | ¥9.2bn | at 2024-06-30 | Cons. | Liabilities |
| Total liabilities | ¥8.7bn | at 2023-06-30 | Cons. | Liabilities |
| Net assets / equity | ¥8.3bn | at 2024-06-30 | Cons. | Net assets |
| Net assets / equity | ¥6.2bn | at 2023-06-30 | Cons. | Net assets |
| Cash and deposits | ¥4.8bn | at 2024-06-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥2.2bn | at 2023-06-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥4.8bn | at 2024-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.2bn | at 2023-06-30 | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥3.8bn | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥3.1bn | 2022-04-01 → 2023-06-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥643m | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥2.1bn | 2022-04-01 → 2023-06-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥596m | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥1.2bn | 2022-04-01 → 2023-06-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥108.85 | 2023-07-01 → 2024-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥73.92 | 2022-04-01 → 2023-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥106.6 | 2023-07-01 → 2024-06-30 | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥444.82 | at 2024-06-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥340.65 | at 2023-06-30 | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 47.4% | at 2024-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 41.5% | at 2023-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 27.4% | 2023-07-01 → 2024-06-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 23.4% | 2022-04-01 → 2023-06-30 | Cons. | Rate of return on equity (5-year summary) |
| Employees | 223 | at 2024-06-30 | Cons. | Number of employees |
| Employees | 181 | at 2023-06-30 | Cons. | Number of employees |
| Revenue | ¥32.2bn | 2023-07-01 → 2024-06-30 | Standalone | Net sales |
| Revenue | ¥45.5bn | 2022-04-01 → 2023-06-30 | Standalone | Net sales |
| Operating income | ¥1.0bn | 2023-07-01 → 2024-06-30 | Standalone | Operating income |
| Operating income | ¥1.2bn | 2022-04-01 → 2023-06-30 | Standalone | Operating income |
| Ordinary income | ¥1.1bn | 2023-07-01 → 2024-06-30 | Standalone | Ordinary income |
| Ordinary income | ¥1.6bn | 2022-04-01 → 2023-06-30 | Standalone | Ordinary income |
| Profit before tax | ¥1.1bn | 2023-07-01 → 2024-06-30 | Standalone | Income before income taxes |
| Profit before tax | ¥1.5bn | 2022-04-01 → 2023-06-30 | Standalone | Income before income taxes |
| Net income | ¥781m | 2023-07-01 → 2024-06-30 | Standalone | Profit loss |
| Net income | ¥1.1bn | 2022-04-01 → 2023-06-30 | Standalone | Profit loss |
| Total assets | ¥14.5bn | at 2024-06-30 | Standalone | Assets |
| Total assets | ¥13.8bn | at 2023-06-30 | Standalone | Assets |
| Total liabilities | ¥8.4bn | at 2024-06-30 | Standalone | Liabilities |
| Total liabilities | ¥8.6bn | at 2023-06-30 | Standalone | Liabilities |
| Net assets / equity | ¥6.1bn | at 2024-06-30 | Standalone | Net assets |
| Net assets / equity | ¥5.2bn | at 2023-06-30 | Standalone | Net assets |
| Cash and deposits | ¥3.1bn | at 2024-06-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.6bn | at 2023-06-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥42.77 | 2023-07-01 → 2024-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥57.98 | 2022-04-01 → 2023-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥41.89 | 2023-07-01 → 2024-06-30 | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥43 | 2023-07-01 → 2024-06-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥22 | 2022-04-01 → 2023-06-30 | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥326.24 | at 2024-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥285.31 | at 2023-06-30 | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 41.9% | at 2024-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 37.7% | at 2023-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 13.8% | 2023-07-01 → 2024-06-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 21.6% | 2022-04-01 → 2023-06-30 | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 18,663,300 | at 2024-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 363,900 | at 2023-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Employees | 187 | at 2024-06-30 | Standalone | Number of employees |
| Employees | 152 | at 2023-06-30 | 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 · 72
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | capex | 2023-07-01 → 2024-06-30 | ¥348m |
| Reconciling Itemsreconciling | depreciation | 2023-07-01 → 2024-06-30 | ¥62m |
| Reconciling Itemsreconciling | revenue | 2023-07-01 → 2024-06-30 | −¥4.7bn |
| Reconciling Itemsreconciling | revenue intersegment | 2023-07-01 → 2024-06-30 | −¥4.7bn |
| Reconciling Itemsreconciling | segment assets | at 2024-06-30 | ¥4.7bn |
| Reconciling Itemsreconciling | segment profit | 2023-07-01 → 2024-06-30 | −¥2.1bn |
| Distributed Energyreportable segment | capex | 2023-07-01 → 2024-06-30 | ¥1.1bn |
| Distributed Energyreportable segment | depreciation | 2023-07-01 → 2024-06-30 | ¥801m |
| Distributed Energyreportable segment | employees | at 2024-06-30 | 47 pure |
| Distributed Energyreportable segment | revenue | 2023-07-01 → 2024-06-30 | ¥20.3bn |
| Distributed Energyreportable segment | revenue external | 2023-07-01 → 2024-06-30 | ¥20.3bn |
| Distributed Energyreportable segment | segment assets | at 2024-06-30 | ¥7.0bn |
| Distributed Energyreportable segment | segment profit | 2023-07-01 → 2024-06-30 | ¥2.6bn |
| Energy DXreportable segment | capex | 2023-07-01 → 2024-06-30 | ¥21m |
| Energy DXreportable segment | depreciation | 2023-07-01 → 2024-06-30 | ¥49m |
| Energy DXreportable segment | employees | at 2024-06-30 | 65 pure |
| Energy DXreportable segment | revenue | 2023-07-01 → 2024-06-30 | ¥1.9bn |
| Energy DXreportable segment | revenue external | 2023-07-01 → 2024-06-30 | ¥1.2bn |
| Energy DXreportable segment | revenue intersegment | 2023-07-01 → 2024-06-30 | ¥678m |
| Energy DXreportable segment | segment assets | at 2024-06-30 | ¥763m |
| Energy DXreportable segment | segment profit | 2023-07-01 → 2024-06-30 | ¥341m |
| Green Energyreportable segment | capex | 2023-07-01 → 2024-06-30 | ¥126m |
| Green Energyreportable segment | depreciation | 2023-07-01 → 2024-06-30 | ¥53m |
| Green Energyreportable segment | employees | at 2024-06-30 | 48 pure |
| Green Energyreportable segment | revenue | 2023-07-01 → 2024-06-30 | ¥21.2bn |
| Green Energyreportable segment | revenue external | 2023-07-01 → 2024-06-30 | ¥17.1bn |
| Green Energyreportable segment | revenue intersegment | 2023-07-01 → 2024-06-30 | ¥4.1bn |
| Green Energyreportable segment | segment assets | at 2024-06-30 | ¥5.1bn |
| Green Energyreportable segment | segment profit | 2023-07-01 → 2024-06-30 | ¥2.0bn |
| —segment total | capex | 2023-07-01 → 2024-06-30 | ¥1.3bn |
| —segment total | depreciation | 2023-07-01 → 2024-06-30 | ¥903m |
| —segment total | revenue | 2023-07-01 → 2024-06-30 | ¥43.4bn |
| —segment total | revenue external | 2023-07-01 → 2024-06-30 | ¥38.7bn |
| —segment total | revenue intersegment | 2023-07-01 → 2024-06-30 | ¥4.7bn |
| —segment total | segment assets | at 2024-06-30 | ¥12.8bn |
| —segment total | segment profit | 2023-07-01 → 2024-06-30 | ¥4.9bn |
| Reconciling Itemsreconciling | capex | 2022-04-01 → 2023-06-30 | ¥12m |
| Reconciling Itemsreconciling | depreciation | 2022-04-01 → 2023-06-30 | ¥56m |
| Reconciling Itemsreconciling | revenue | 2022-04-01 → 2023-06-30 | −¥6.2bn |
| Reconciling Itemsreconciling | revenue intersegment | 2022-04-01 → 2023-06-30 | −¥6.2bn |
| Reconciling Itemsreconciling | segment assets | at 2023-06-30 | ¥2.7bn |
| Reconciling Itemsreconciling | segment profit | 2022-04-01 → 2023-06-30 | −¥1.4bn |
| Distributed Energyreportable segment | capex | 2022-04-01 → 2023-06-30 | ¥1.1bn |
| Distributed Energyreportable segment | depreciation | 2022-04-01 → 2023-06-30 | ¥1.2bn |
| Distributed Energyreportable segment | revenue | 2022-04-01 → 2023-06-30 | ¥28.1bn |
| Distributed Energyreportable segment | revenue external | 2022-04-01 → 2023-06-30 | ¥28.1bn |
| Distributed Energyreportable segment | segment assets | at 2023-06-30 | ¥7.1bn |
| Distributed Energyreportable segment | segment profit | 2022-04-01 → 2023-06-30 | ¥2.6bn |
| Energy DXreportable segment | capex | 2022-04-01 → 2023-06-30 | ¥82m |
| Energy DXreportable segment | depreciation | 2022-04-01 → 2023-06-30 | ¥63m |
| Energy DXreportable segment | revenue | 2022-04-01 → 2023-06-30 | ¥1.7bn |
| Energy DXreportable segment | revenue external | 2022-04-01 → 2023-06-30 | ¥1.2bn |
| Energy DXreportable segment | revenue intersegment | 2022-04-01 → 2023-06-30 | ¥519m |
| Energy DXreportable segment | segment assets | at 2023-06-30 | ¥548m |
| Energy DXreportable segment | segment profit | 2022-04-01 → 2023-06-30 | ¥108m |
| Green Energyreportable segment | capex | 2022-04-01 → 2023-06-30 | ¥316m |
| Green Energyreportable segment | depreciation | 2022-04-01 → 2023-06-30 | ¥47m |
| Green Energyreportable segment | revenue | 2022-04-01 → 2023-06-30 | ¥25.3bn |
| Green Energyreportable segment | revenue external | 2022-04-01 → 2023-06-30 | ¥19.6bn |
| Green Energyreportable segment | revenue intersegment | 2022-04-01 → 2023-06-30 | ¥5.6bn |
| Green Energyreportable segment | segment assets | at 2023-06-30 | ¥4.6bn |
| Green Energyreportable segment | segment profit | 2022-04-01 → 2023-06-30 | ¥315m |
| —segment total | capex | 2022-04-01 → 2023-06-30 | ¥1.5bn |
| —segment total | depreciation | 2022-04-01 → 2023-06-30 | ¥1.3bn |
| —segment total | revenue | 2022-04-01 → 2023-06-30 | ¥55.0bn |
| —segment total | revenue external | 2022-04-01 → 2023-06-30 | ¥48.9bn |
| —segment total | revenue intersegment | 2022-04-01 → 2023-06-30 | ¥6.2bn |
| —segment total | segment assets | at 2023-06-30 | ¥12.3bn |
| —segment total | segment profit | 2022-04-01 → 2023-06-30 | ¥3.0bn |
| Distributed Energyreportable segment | employees | at 2024-06-30 | 47 pure |
| Energy DXreportable segment | employees | at 2024-06-30 | 29 pure |
| Green Energyreportable segment | employees | at 2024-06-30 | 48 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,359
| Item | Context | Value | Unit |
|---|---|---|---|
| Independent auditors report consolidated (text) | FilingDateInstant | Text · Plus | |
| Audit firm1 consolidated | FilingDateInstant | Original text (Japanese)PwC Japan有限責任監査法人 | |
| Cpa1 audit firm1 consolidated | FilingDateInstant | Original text (Japanese)中 村 源 | |
| Cpa2 audit firm1 consolidated | FilingDateInstant | Original text (Japanese)齋 藤 勝 彦 | |
| Key audit matters consolidated (text) | FilingDateInstant | Text · Plus | |
| Overview kam consolidated (text) | FilingDateInstant | Text · Plus | |
| Short description kam consolidated | FilingDateInstant_Row1Member | Original text (Japanese)繰延税金資産の回収可能性 | |
| Reference kam consolidated | FilingDateInstant_Row1Member | Original text (Japanese)・【注記事項】（重要な会計上の見積り）(3)繰延税金資産 | |
| Reference2 kam consolidated | FilingDateInstant_Row1Member | Original text (Japanese)・【注記事項】（税効果会計関係） | |
| Description including reason kam consolidated (text) | FilingDateInstant_Row1Member | Text · Plus | |
| Auditors response kam consolidated (text) | FilingDateInstant_Row1Member | Text · Plus | |
| Other information consolidated (text) | FilingDateInstant | Text · Plus | |
| Fee related information consolidated (text) | FilingDateInstant | Text · Plus | |
| Independent auditors report non consolidated (text) | FilingDateInstant | Text · Plus | |
| Audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)PwC Japan有限責任監査法人 | |
| Cpa1 audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)中 村 源 | |
| Cpa2 audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)齋 藤 勝 彦 | |
| Key audit matters non consolidated (text) | FilingDateInstant | Text · Plus | |
| Overview kam non consolidated (text) | FilingDateInstant | Text · Plus | |
| Short description kam non consolidated | FilingDateInstant_Row1Member | Original text (Japanese)繰延税金資産の回収可能性 | |
| Reference kam non consolidated | FilingDateInstant_Row1Member | Original text (Japanese)・【注記事項】（重要な会計上の見積り）(3)繰延税金資産 | |
| Reference2 kam non consolidated | FilingDateInstant_Row1Member | Original text (Japanese)・【注記事項】（税効果会計関係） | |
| Description including reason kam non consolidated (text) | FilingDateInstant_Row1Member | Text · Plus | |
| Auditors response kam non consolidated (text) | FilingDateInstant_Row1Member | Text · Plus | |
| Other information non consolidated (text) | FilingDateInstant | Text · Plus | |
| Fee related information non consolidated (text) | FilingDateInstant | Text · Plus | |
| Number of submission | FilingDateInstant | 2 | |
| Net sales (5-year summary) | Prior2YearDuration | 30990007000 | JPY |
| Net sales (5-year summary) | Prior1YearDuration | 48867407000 | JPY |
| Net sales (5-year summary) | CurrentYearDuration | 38709151000 | JPY |
| Ordinary income loss (5-year summary) | Prior2YearDuration | 1714458000 | JPY |
| Ordinary income loss (5-year summary) | Prior1YearDuration | 1972685000 | JPY |
| Ordinary income loss (5-year summary) | CurrentYearDuration | 2769468000 | JPY |
| Profit loss attributable to owners of parent (5-year summary) | Prior2YearDuration | 1519298000 | JPY |
| Profit loss attributable to owners of parent (5-year summary) | Prior1YearDuration | 1344967000 | JPY |
| Profit loss attributable to owners of parent (5-year summary) | CurrentYearDuration | 1986995000 | JPY |
| Comprehensive income (5-year summary) | Prior2YearDuration | 1517536000 | JPY |
| Comprehensive income (5-year summary) | Prior1YearDuration | 1344457000 | JPY |
| Comprehensive income (5-year summary) | CurrentYearDuration | 1988414000 | JPY |
| Net assets (5-year summary) | Prior2YearInstant | 5289355000 | JPY |
| Net assets (5-year summary) | Prior1YearInstant | 6222545000 | JPY |
| Net assets (5-year summary) | CurrentYearInstant | 8331608000 | JPY |
| Total assets (5-year summary) | Prior2YearInstant | 15360678000 | JPY |
| Total assets (5-year summary) | Prior1YearInstant | 14948669000 | JPY |
| Total assets (5-year summary) | CurrentYearInstant | 17519465000 | JPY |
| Net assets per share (5-year summary) | Prior2YearInstant | 289.73 | |
| Net assets per share (5-year summary) | Prior1YearInstant | 340.65 | |
| Net assets per share (5-year summary) | CurrentYearInstant | 444.82 | |
| Basic earnings loss per share (5-year summary) | Prior2YearDuration | 83.50 | |
| Basic earnings loss per share (5-year summary) | Prior1YearDuration | 73.92 |
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 · 21 of 22 passed
| balance sheet identity | pass rounding |
| balance sheet identity | pass rounding |
| balance sheet identity | pass rounding |
| balance sheet identity | pass |
| dei present | pass |
| period resolution | partial |
| 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 |