Annual report
189A.TEDINET S100WKS0
Period2024-06-01 → 2025-05-31
Filed2025-08-25
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 136
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥1.5bn | 2024-06-01 → 2025-05-31 | Cons. | Net sales |
| Revenue | ¥1.2bn | 2023-06-01 → 2024-05-31 | Cons. | Net sales |
| Revenue | ¥1.1bn | 2022-06-01 → 2023-05-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥930m | 2021-06-01 → 2022-05-31d | Cons. | Net sales (5-year summary) |
| Operating income | ¥300m | 2024-06-01 → 2025-05-31 | Cons. | Operating income |
| Operating income | ¥281m | 2023-06-01 → 2024-05-31 | Cons. | Operating income |
| Ordinary income | ¥300m | 2024-06-01 → 2025-05-31 | Cons. | Ordinary income |
| Ordinary income | ¥274m | 2023-06-01 → 2024-05-31 | Cons. | Ordinary income |
| Ordinary income | ¥250m | 2022-06-01 → 2023-05-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥235m | 2021-06-01 → 2022-05-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥300m | 2024-06-01 → 2025-05-31 | Cons. | Income before income taxes |
| Profit before tax | ¥274m | 2023-06-01 → 2024-05-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥221m | 2024-06-01 → 2025-05-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥177m | 2023-06-01 → 2024-05-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥172m | 2022-06-01 → 2023-05-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥146m | 2021-06-01 → 2022-05-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥221m | 2024-06-01 → 2025-05-31 | Cons. | Profit loss |
| Net income | ¥177m | 2023-06-01 → 2024-05-31 | Cons. | Profit loss |
| Total assets | ¥9.3bn | at 2025-05-31 | Cons. | Assets |
| Total assets | ¥8.8bn | at 2024-05-31 | Cons. | Assets |
| Total assets | ¥8.1bn | at 2023-05-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥5.6bn | at 2022-05-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥7.2bn | at 2025-05-31 | Cons. | Liabilities |
| Total liabilities | ¥7.5bn | at 2024-05-31 | Cons. | Liabilities |
| Net assets / equity | ¥2.1bn | at 2025-05-31 | Cons. | Net assets |
| Net assets / equity | ¥1.3bn | at 2024-05-31 | Cons. | Net assets |
| Net assets / equity | ¥1.1bn | at 2023-05-31d | Cons. | Net assets |
| Net assets / equity | ¥938m | at 2022-05-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥583m | at 2025-05-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥480m | at 2024-05-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥454m | at 2025-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥347m | at 2024-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥641m | at 2023-05-31d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥610m | at 2022-05-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥70m | 2024-06-01 → 2025-05-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥783m | 2023-06-01 → 2024-05-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥2.2bn | 2022-06-01 → 2023-05-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥911m | 2021-06-01 → 2022-05-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥74m | 2024-06-01 → 2025-05-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥21m | 2023-06-01 → 2024-05-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥46m | 2022-06-01 → 2023-05-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥32m | 2021-06-01 → 2022-05-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥250m | 2024-06-01 → 2025-05-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥509m | 2023-06-01 → 2024-05-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥2.2bn | 2022-06-01 → 2023-05-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥1.2bn | 2021-06-01 → 2022-05-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥98.85 | 2024-06-01 → 2025-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥115.63 | 2023-06-01 → 2024-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥111.91 | 2022-06-01 → 2023-05-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥94.97 | 2021-06-01 → 2022-05-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥98.03 | 2024-06-01 → 2025-05-31 | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥934.93 | at 2025-05-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥828.94 | at 2024-05-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥718.31 | at 2023-05-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥611.4 | at 2022-05-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 22.8% | at 2025-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 14.5% | at 2024-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 13.6% | at 2023-05-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 16.6% | at 2022-05-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 13.0% | 2024-06-01 → 2025-05-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 14.9% | 2023-06-01 → 2024-05-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 16.8% | 2022-06-01 → 2023-05-31d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 16.8% | 2021-06-01 → 2022-05-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 66 | at 2025-05-31 | Cons. | Number of employees |
| Employees | 31 | at 2024-05-31 | Cons. | Number of employees |
| Employees | 28 | at 2023-05-31d | Cons. | Number of employees |
| Employees | 23 | at 2022-05-31d | Cons. | Number of employees |
| Revenue | ¥1.2bn | 2024-06-01 → 2025-05-31 | Standalone | Net sales |
| Revenue | ¥830m | 2023-06-01 → 2024-05-31 | Standalone | Net sales |
| Revenue | ¥700m | 2022-06-01 → 2023-05-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥746m | 2021-06-01 → 2022-05-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥742m | 2020-06-01 → 2021-05-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥263m | 2024-06-01 → 2025-05-31 | Standalone | Operating income |
| Operating income | ¥247m | 2023-06-01 → 2024-05-31 | Standalone | Operating income |
| Ordinary income | ¥266m | 2024-06-01 → 2025-05-31 | Standalone | Ordinary income |
| Ordinary income | ¥237m | 2023-06-01 → 2024-05-31 | Standalone | Ordinary income |
| Ordinary income | ¥218m | 2022-06-01 → 2023-05-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥265m | 2021-06-01 → 2022-05-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥368m | 2020-06-01 → 2021-05-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥266m | 2024-06-01 → 2025-05-31 | Standalone | Income before income taxes |
| Profit before tax | ¥237m | 2023-06-01 → 2024-05-31 | Standalone | Income before income taxes |
| Net income | ¥195m | 2024-06-01 → 2025-05-31 | Standalone | Profit loss |
| Net income | ¥153m | 2023-06-01 → 2024-05-31 | Standalone | Profit loss |
| Net income | ¥140m | 2022-06-01 → 2023-05-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥174m | 2021-06-01 → 2022-05-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥320m | 2020-06-01 → 2021-05-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥9.1bn | at 2025-05-31 | Standalone | Assets |
| Total assets | ¥8.7bn | at 2024-05-31 | Standalone | Assets |
| Total assets | ¥7.9bn | at 2023-05-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥5.6bn | at 2022-05-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥6.7bn | at 2021-05-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥7.1bn | at 2025-05-31 | Standalone | Liabilities |
| Total liabilities | ¥7.4bn | at 2024-05-31 | Standalone | Liabilities |
| Net assets / equity | ¥2.1bn | at 2025-05-31 | Standalone | Net assets |
| Net assets / equity | ¥1.3bn | at 2024-05-31 | Standalone | Net assets |
| Net assets / equity | ¥1.1bn | at 2023-05-31d | Standalone | Net assets |
| Net assets / equity | ¥984m | at 2022-05-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥818m | at 2021-05-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥471m | at 2025-05-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥438m | at 2024-05-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥87.5 | 2024-06-01 → 2025-05-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥100.05 | 2023-06-01 → 2024-05-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥91.27 | 2022-06-01 → 2023-05-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥113.56 | 2021-06-01 → 2022-05-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥482,935.98 | 2020-06-01 → 2021-05-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥86.77 | 2024-06-01 → 2025-05-31 | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥20 | 2024-06-01 → 2025-05-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥5 | 2023-06-01 → 2024-05-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥10,000 | 2022-06-01 → 2023-05-31d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥10,000 | 2021-06-01 → 2022-05-31d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥10,000 | 2020-06-01 → 2021-05-31d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥919.7 | at 2025-05-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥822.94 | at 2024-05-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥727.89 | at 2023-05-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥641.62 | at 2022-05-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,066,123.99 | at 2021-05-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 22.8% | at 2025-05-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 14.6% | at 2024-05-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 14.0% | at 2023-05-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 17.7% | at 2022-05-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 12.3% | at 2021-05-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 11.7% | 2024-06-01 → 2025-05-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 12.9% | 2023-06-01 → 2024-05-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 13.3% | 2022-06-01 → 2023-05-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 19.3% | 2021-06-01 → 2022-05-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 58.8% | 2020-06-01 → 2021-05-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 2,268,000 | at 2025-05-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,534,000 | at 2024-05-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 767 | at 2023-05-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 767 | at 2022-05-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 767 | at 2021-05-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 51 | at 2025-05-31 | Standalone | Number of employees |
| Employees | 17 | at 2024-05-31 | Standalone | Number of employees |
| Employees | 17 | at 2023-05-31d | Standalone | Number of employees |
| Employees | 15 | at 2022-05-31d | Standalone | Number of employees |
| Employees | 19 | at 2021-05-31d | 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.
All source rows · 1,092
| Item | Context | Value | Unit |
|---|---|---|---|
| Net assets per share (5-year summary) | Prior1YearInstant | 828.94 | |
| Net assets per share (5-year summary) | CurrentYearInstant | 934.93 | |
| Basic earnings loss per share (5-year summary) | Prior3YearDuration | 94.97 | |
| Basic earnings loss per share (5-year summary) | Prior2YearDuration | 111.91 | |
| Basic earnings loss per share (5-year summary) | Prior1YearDuration | 115.63 | |
| Basic earnings loss per share (5-year summary) | CurrentYearDuration | 98.85 | |
| Diluted earnings per share (5-year summary) | Prior3YearDuration | － | |
| Diluted earnings per share (5-year summary) | Prior2YearDuration | － | |
| Diluted earnings per share (5-year summary) | Prior1YearDuration | － | |
| Diluted earnings per share (5-year summary) | CurrentYearDuration | 98.03 | |
| Equity to asset ratio (5-year summary) | Prior3YearInstant | 0.166 | |
| Equity to asset ratio (5-year summary) | Prior2YearInstant | 0.136 | |
| Equity to asset ratio (5-year summary) | Prior1YearInstant | 0.145 | |
| Equity to asset ratio (5-year summary) | CurrentYearInstant | 0.228 | |
| Rate of return on equity (5-year summary) | Prior3YearDuration | 0.168 | |
| Rate of return on equity (5-year summary) | Prior2YearDuration | 0.168 | |
| Rate of return on equity (5-year summary) | Prior1YearDuration | 0.149 | |
| Rate of return on equity (5-year summary) | CurrentYearDuration | 0.130 | |
| Price earnings ratio (5-year summary) | Prior3YearDuration | － | |
| Price earnings ratio (5-year summary) | Prior2YearDuration | － | |
| Price earnings ratio (5-year summary) | Prior1YearDuration | － | |
| Price earnings ratio (5-year summary) | CurrentYearDuration | 9.3 | |
| Net cash provided by used in operating activities (5-year summary) | Prior3YearDuration | 911234000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior2YearDuration | -2187900000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior1YearDuration | -782735000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | CurrentYearDuration | -69759000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior3YearDuration | 32384000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior2YearDuration | 45951000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior1YearDuration | -20590000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | CurrentYearDuration | -73691000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior3YearDuration | -1166940000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior2YearDuration | 2172943000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior1YearDuration | 509201000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | CurrentYearDuration | 250219000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior3YearInstant | 610298000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior2YearInstant | 641292000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior1YearInstant | 347168000 | JPY |
| Cash and cash equivalents (5-year summary) | CurrentYearInstant | 453936000 | JPY |
| Number of employees | Prior3YearInstant | 23 | |
| Number of employees | Prior2YearInstant | 28 | |
| Number of employees | Prior1YearInstant | 31 | |
| Number of employees | CurrentYearInstant | 66 | |
| Average number of temporary workers | Prior3YearInstant | － | |
| Average number of temporary workers | Prior2YearInstant | － | |
| Average number of temporary workers | Prior1YearInstant | － | |
| Average number of temporary workers | CurrentYearInstant | － | |
| Net sales (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 742065000 | JPY |
| Net sales (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 745830000 | JPY |
| Net sales (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 700335000 | JPY |
| Net sales (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 829500000 | 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 |