Annual report
189A.TEDINET S100YZ57
Period2025-06-01 → 2026-05-31
Filed2026-08-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 152
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥1.6bn | 2025-06-01 → 2026-05-31 | Cons. | Net sales |
| Revenue | ¥1.5bn | 2024-06-01 → 2025-05-31 | Cons. | Net sales |
| Revenue | ¥1.2bn | 2023-06-01 → 2024-05-31v | Cons. | Net sales (5-year summary) |
| 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 | ¥272m | 2025-06-01 → 2026-05-31 | Cons. | Operating income |
| Operating income | ¥300m | 2024-06-01 → 2025-05-31 | Cons. | Operating income |
| Ordinary income | ¥311m | 2025-06-01 → 2026-05-31 | Cons. | Ordinary income |
| Ordinary income | ¥300m | 2024-06-01 → 2025-05-31 | Cons. | Ordinary income |
| Ordinary income | ¥274m | 2023-06-01 → 2024-05-31v | Cons. | Ordinary income loss (5-year summary) |
| 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 | ¥311m | 2025-06-01 → 2026-05-31 | Cons. | Income before income taxes |
| Profit before tax | ¥300m | 2024-06-01 → 2025-05-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥222m | 2025-06-01 → 2026-05-31 | Cons. | Profit loss attributable to owners of parent |
| 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 → 2024-05-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| 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 | ¥222m | 2025-06-01 → 2026-05-31 | Cons. | Profit loss |
| Net income | ¥221m | 2024-06-01 → 2025-05-31 | Cons. | Profit loss |
| Total assets | ¥10.6bn | at 2026-05-31 | Cons. | Assets |
| Total assets | ¥9.3bn | at 2025-05-31 | Cons. | Assets |
| Total assets | ¥8.8bn | at 2024-05-31v | Cons. | Total assets (5-year summary) |
| 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 | ¥8.3bn | at 2026-05-31 | Cons. | Liabilities |
| Total liabilities | ¥7.2bn | at 2025-05-31 | Cons. | Liabilities |
| Net assets / equity | ¥2.3bn | at 2026-05-31 | Cons. | Net assets |
| Net assets / equity | ¥2.1bn | at 2025-05-31 | Cons. | Net assets |
| Net assets / equity | ¥1.3bn | at 2024-05-31v | Cons. | Net assets |
| Net assets / equity | ¥1.1bn | at 2023-05-31d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥938m | at 2022-05-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥636m | at 2026-05-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥583m | at 2025-05-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥611m | at 2026-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥454m | at 2025-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥347m | at 2024-05-31v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥641m | at 2023-05-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥610m | at 2022-05-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥804m | 2025-06-01 → 2026-05-31 | Cons. | Net cash provided by used in operating activities |
| 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 → 2024-05-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| 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 | −¥148m | 2025-06-01 → 2026-05-31 | Cons. | Net cash provided by used in investment activities |
| 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 → 2024-05-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| 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 | ¥1.1bn | 2025-06-01 → 2026-05-31 | Cons. | Net cash provided by used in financing activities |
| 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 → 2024-05-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| 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) | ¥97.18 | 2025-06-01 → 2026-05-31 | Cons. | Basic earnings loss per share (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 → 2024-05-31v | 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) | ¥93.77 | 2025-06-01 → 2026-05-31 | Cons. | Diluted earnings 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 | ¥1,011.61 | at 2026-05-31 | Cons. | Net assets 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 2024-05-31v | 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 | 22.1% | at 2026-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 22.8% | at 2025-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 14.5% | at 2024-05-31v | 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 | 9.9% | 2025-06-01 → 2026-05-31 | Cons. | Rate of return on equity (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 → 2024-05-31v | 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 | 68 | at 2026-05-31 | Cons. | Number of employees |
| Employees | 66 | at 2025-05-31 | Cons. | Number of employees |
| Employees | 31 | at 2024-05-31v | 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 | ¥1.3bn | 2025-06-01 → 2026-05-31 | Standalone | Net sales |
| Revenue | ¥1.2bn | 2024-06-01 → 2025-05-31 | Standalone | Net sales |
| Revenue | ¥830m | 2023-06-01 → 2024-05-31v | Standalone | Net sales (5-year summary) |
| 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) |
| Operating income | ¥214m | 2025-06-01 → 2026-05-31 | Standalone | Operating income |
| Operating income | ¥263m | 2024-06-01 → 2025-05-31 | Standalone | Operating income |
| Ordinary income | ¥252m | 2025-06-01 → 2026-05-31 | Standalone | Ordinary income |
| Ordinary income | ¥266m | 2024-06-01 → 2025-05-31 | Standalone | Ordinary income |
| Ordinary income | ¥237m | 2023-06-01 → 2024-05-31v | Standalone | Ordinary income loss (5-year summary) |
| 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) |
| Profit before tax | ¥252m | 2025-06-01 → 2026-05-31 | Standalone | Income before income taxes |
| Profit before tax | ¥266m | 2024-06-01 → 2025-05-31 | Standalone | Income before income taxes |
| Net income | ¥180m | 2025-06-01 → 2026-05-31 | Standalone | Profit loss |
| Net income | ¥195m | 2024-06-01 → 2025-05-31 | Standalone | Profit loss |
| Net income | ¥153m | 2023-06-01 → 2024-05-31v | Standalone | Net income loss (5-year summary) |
| 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) |
| Total assets | ¥10.6bn | at 2026-05-31 | Standalone | Assets |
| Total assets | ¥9.1bn | at 2025-05-31 | Standalone | Assets |
| Total assets | ¥8.7bn | at 2024-05-31v | Standalone | Total assets (5-year summary) |
| 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 liabilities | ¥8.3bn | at 2026-05-31 | Standalone | Liabilities |
| Total liabilities | ¥7.1bn | at 2025-05-31 | Standalone | Liabilities |
| Net assets / equity | ¥2.3bn | at 2026-05-31 | Standalone | Net assets |
| Net assets / equity | ¥2.1bn | at 2025-05-31 | Standalone | Net assets |
| Net assets / equity | ¥1.3bn | at 2024-05-31v | Standalone | Net assets |
| Net assets / equity | ¥1.1bn | at 2023-05-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥984m | at 2022-05-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥549m | at 2026-05-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥471m | at 2025-05-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥78.91 | 2025-06-01 → 2026-05-31 | Standalone | Basic earnings loss per share (5-year summary) |
| 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 → 2024-05-31v | 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 (diluted) | ¥76.13 | 2025-06-01 → 2026-05-31 | Standalone | Diluted earnings 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 | 2025-06-01 → 2026-05-31 | Standalone | Dividend paid 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 → 2024-05-31v | 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) |
| Net assets per share | ¥978.69 | at 2026-05-31 | Standalone | Net assets 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 2024-05-31v | 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) |
| Equity ratio | 21.5% | at 2026-05-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 22.8% | at 2025-05-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 14.6% | at 2024-05-31v | 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) |
| ROE | 8.3% | 2025-06-01 → 2026-05-31 | Standalone | Rate of return on equity (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 → 2024-05-31v | 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) |
| Shares issued | 2,317,000 | at 2026-05-31 | Standalone | Total number of issued shares (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 2024-05-31v | 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) |
| Employees | 53 | at 2026-05-31 | Standalone | Number of employees |
| Employees | 51 | at 2025-05-31 | Standalone | Number of employees |
| Employees | 17 | at 2024-05-31v | Standalone | Number of employees |
| Employees | 17 | at 2023-05-31d | Standalone | Number of employees |
| Employees | 15 | at 2022-05-31d | 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 · 1,199
| Item | Context | Value | Unit |
|---|---|---|---|
| Cost of sales | CurrentYearDuration | 750463000 | JPY |
| Gross profit | Prior1YearDuration | 845888000 | JPY |
| Gross profit | CurrentYearDuration | 873655000 | JPY |
| Selling general and administrative expenses | Prior1YearDuration | 546335000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration | 601305000 | JPY |
| Operating income | Prior1YearDuration | 299552000 | JPY |
| Operating income | CurrentYearDuration | 272349000 | JPY |
| Interest and dividends income noi | Prior1YearDuration | 2323000 | JPY |
| Interest and dividends income noi | CurrentYearDuration | 4218000 | JPY |
| Insurance premiums refunded cancellation noi | Prior1YearDuration | － | JPY |
| Insurance premiums refunded cancellation noi | CurrentYearDuration | 34124000 | JPY |
| Miscellaneous income noi | Prior1YearDuration | 4000 | JPY |
| Miscellaneous income noi | CurrentYearDuration | 1994000 | JPY |
| Non operating income | Prior1YearDuration | 2327000 | JPY |
| Non operating income | CurrentYearDuration | 40336000 | JPY |
| Interest expenses noe | Prior1YearDuration | 16000 | JPY |
| Interest expenses noe | CurrentYearDuration | － | JPY |
| Provision of allowance for doubtful accounts noe | Prior1YearDuration | 40000 | JPY |
| Provision of allowance for doubtful accounts noe | CurrentYearDuration | － | JPY |
| Listing expenses noe | Prior1YearDuration | 1617000 | JPY |
| Listing expenses noe | CurrentYearDuration | － | JPY |
| Amortization of deferred assets noe | Prior1YearDuration | － | JPY |
| Amortization of deferred assets noe | CurrentYearDuration | 1971000 | JPY |
| Miscellaneous loss noe | Prior1YearDuration | － | JPY |
| Miscellaneous loss noe | CurrentYearDuration | 27000 | JPY |
| Non operating expenses | Prior1YearDuration | 1673000 | JPY |
| Non operating expenses | CurrentYearDuration | 1999000 | JPY |
| Ordinary income | Prior1YearDuration | 300205000 | JPY |
| Ordinary income | CurrentYearDuration | 310687000 | JPY |
| Income before income taxes | Prior1YearDuration | 300205000 | JPY |
| Income before income taxes | CurrentYearDuration | 310687000 | JPY |
| Income taxes current | Prior1YearDuration | 83249000 | JPY |
| Income taxes current | CurrentYearDuration | 93100000 | JPY |
| Income taxes deferred | Prior1YearDuration | -3783000 | JPY |
| Income taxes deferred | CurrentYearDuration | -4302000 | JPY |
| Income taxes | Prior1YearDuration | 79465000 | JPY |
| Income taxes | CurrentYearDuration | 88797000 | JPY |
| Profit loss | Prior1YearDuration | 220739000 | JPY |
| Profit loss | CurrentYearDuration | 221889000 | JPY |
| Profit loss attributable to owners of parent | Prior1YearDuration | 220739000 | JPY |
| Profit loss attributable to owners of parent | CurrentYearDuration | 221889000 | JPY |
| Profit loss | Prior1YearDuration | 220739000 | JPY |
| Profit loss | CurrentYearDuration | 221889000 | JPY |
| Comprehensive income | Prior1YearDuration | 220739000 | JPY |
| Comprehensive income | CurrentYearDuration | 221889000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1YearDuration | 220739000 | JPY |
| Comprehensive income attributable to owners of the parent | CurrentYearDuration | 221889000 | JPY |
| Net assets | Prior2YearInstant_CapitalStockMember | 153435000 | JPY |
| Net assets | Prior2YearInstant_CapitalSurplusMember | 123435000 | JPY |
| Net assets | Prior2YearInstant_RetainedEarningsMember | 994718000 | 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 rounding |
| balance sheet identity | pass rounding |
| balance sheet identity | pass |
| 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 |