Tokyo Tape
Sign in
← Integroup

Annual report

192A.TEDINET S100YZEV
Period2025-06-01 → 2026-05-31
Filed2026-08-31
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 83
MetricValuePeriodScopeSource row
Revenue¥1.6bn2025-06-01 → 2026-05-31StandaloneNet sales
Revenue¥1.9bn2024-06-01 → 2025-05-31StandaloneNet sales
Revenue¥2.2bn2023-06-01 → 2024-05-31vStandaloneNet sales (5-year summary)
Revenue¥1.3bn2022-06-01 → 2023-05-31dStandaloneNet sales (5-year summary)
Revenue¥649m2021-06-01 → 2022-05-31dStandaloneNet sales (5-year summary)
Operating income¥120m2025-06-01 → 2026-05-31StandaloneOperating income
Operating income¥497m2024-06-01 → 2025-05-31StandaloneOperating income
Ordinary income¥128m2025-06-01 → 2026-05-31StandaloneOrdinary income
Ordinary income¥486m2024-06-01 → 2025-05-31StandaloneOrdinary income
Ordinary income¥983m2023-06-01 → 2024-05-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥239m2022-06-01 → 2023-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥12m2021-06-01 → 2022-05-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥128m2025-06-01 → 2026-05-31StandaloneIncome before income taxes
Profit before tax¥452m2024-06-01 → 2025-05-31StandaloneIncome before income taxes
Net income¥86m2025-06-01 → 2026-05-31StandaloneProfit loss
Net income¥311m2024-06-01 → 2025-05-31StandaloneProfit loss
Net income¥672m2023-06-01 → 2024-05-31vStandaloneNet income loss (5-year summary)
Net income¥171m2022-06-01 → 2023-05-31dStandaloneNet income loss (5-year summary)
Net income−¥251,0002021-06-01 → 2022-05-31dStandaloneNet income loss (5-year summary)
Total assets¥2.2bnat 2026-05-31StandaloneAssets
Total assets¥2.1bnat 2025-05-31StandaloneAssets
Total assets¥2.1bnat 2024-05-31vStandaloneTotal assets (5-year summary)
Total assets¥1.1bnat 2023-05-31dStandaloneTotal assets (5-year summary)
Total assets¥571mat 2022-05-31dStandaloneTotal assets (5-year summary)
Total liabilities¥318mat 2026-05-31StandaloneLiabilities
Total liabilities¥224mat 2025-05-31StandaloneLiabilities
Net assets / equity¥1.9bnat 2026-05-31StandaloneNet assets
Net assets / equity¥1.9bnat 2025-05-31StandaloneNet assets
Net assets / equity¥1.4bnat 2024-05-31vStandaloneNet assets
Net assets / equity¥690mat 2023-05-31dStandaloneNet assets (5-year summary)
Net assets / equity¥519mat 2022-05-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.0bnat 2026-05-31StandaloneCash and deposits
Cash and deposits¥1.9bnat 2025-05-31StandaloneCash and deposits
Cash & equivalents¥822mat 2026-05-31StandaloneCash and cash equivalents
Cash & equivalents¥1.9bnat 2025-05-31StandaloneCash and cash equivalents
Cash & equivalents¥1.9bnat 2024-05-31vStandaloneCash and cash equivalents
Cash & equivalents¥1.0bnat 2023-05-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥469mat 2022-05-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥176m2025-06-01 → 2026-05-31StandaloneNet cash provided by used in operating activities
Operating cash flow−¥224m2024-06-01 → 2025-05-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥986m2023-06-01 → 2024-05-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥574m2022-06-01 → 2023-05-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥238m2021-06-01 → 2022-05-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1.2bn2025-06-01 → 2026-05-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥7m2024-06-01 → 2025-05-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥110m2023-06-01 → 2024-05-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥4m2022-06-01 → 2023-05-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥500,0002021-06-01 → 2022-05-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥67m2025-06-01 → 2026-05-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥228m2024-06-01 → 2025-05-31StandaloneNet cash provided by used in financing activities
EPS (basic)¥39.852025-06-01 → 2026-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥148.552024-06-01 → 2025-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥336.172023-06-01 → 2024-05-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥85.352022-06-01 → 2023-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-0.132021-06-01 → 2022-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥38.862025-06-01 → 2026-05-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥141.232024-06-01 → 2025-05-31StandaloneDiluted earnings per share (5-year summary)
Dividend per share¥202025-06-01 → 2026-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥452024-06-01 → 2025-05-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥879.29at 2026-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥888.56at 2025-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥681.18at 2024-05-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥345.01at 2023-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥259.66at 2022-05-31dStandaloneNet assets per share (5-year summary)
Equity ratio85.8%at 2026-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio89.5%at 2025-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio64.2%at 2024-05-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio62.9%at 2023-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio90.9%at 2022-05-31dStandaloneEquity to asset ratio (5-year summary)
ROE4.5%2025-06-01 → 2026-05-31StandaloneRate of return on equity (5-year summary)
ROE19.1%2024-06-01 → 2025-05-31StandaloneRate of return on equity (5-year summary)
ROE65.5%2023-06-01 → 2024-05-31vStandaloneRate of return on equity (5-year summary)
ROE28.2%2022-06-01 → 2023-05-31dStandaloneRate of return on equity (5-year summary)
Shares issued2,184,200at 2026-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,140,000at 2025-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,000,000at 2024-05-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued2,000,000at 2023-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,000,000at 2022-05-31dStandaloneTotal number of issued shares (5-year summary)
Employees65at 2026-05-31StandaloneNumber of employees
Employees52at 2025-05-31StandaloneNumber of employees
Employees39at 2024-05-31vStandaloneNumber of employees
Employees28at 2023-05-31dStandaloneNumber of employees
Employees29at 2022-05-31dStandaloneNumber 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 · 684
ItemContextValueUnit
Shareholders equityPrior1YearInstant_NonConsolidatedMember1901513000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember1920546000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember1901513000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember1920546000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember2125437000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember2238301000JPY
Net salesPrior1YearDuration_NonConsolidatedMember1892197000JPY
Net salesCurrentYearDuration_NonConsolidatedMember1558064000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember848071000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember838094000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember1044125000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember719969000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember546819000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember600038000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember497305000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember119931000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember1011000JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember7128000JPY
Royalty noiPrior1YearDuration_NonConsolidatedMember409000JPY
Royalty noiCurrentYearDuration_NonConsolidatedMember63000JPY
Other noiPrior1YearDuration_NonConsolidatedMember－JPY
Other noiCurrentYearDuration_NonConsolidatedMember771000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember1420000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember7962000JPY
Listing expenses noePrior1YearDuration_NonConsolidatedMember12445000JPY
Listing expenses noeCurrentYearDuration_NonConsolidatedMember－JPY
Miscellaneous loss noePrior1YearDuration_NonConsolidatedMember26000JPY
Miscellaneous loss noeCurrentYearDuration_NonConsolidatedMember263000JPY
Non operating expensesPrior1YearDuration_NonConsolidatedMember12471000JPY
Non operating expensesCurrentYearDuration_NonConsolidatedMember263000JPY
Ordinary incomePrior1YearDuration_NonConsolidatedMember486254000JPY
Ordinary incomeCurrentYearDuration_NonConsolidatedMember127630000JPY
Settlement moneyPrior1YearDuration_NonConsolidatedMember34000000JPY
Settlement moneyCurrentYearDuration_NonConsolidatedMember－JPY
Extraordinary lossPrior1YearDuration_NonConsolidatedMember34000000JPY
Extraordinary lossCurrentYearDuration_NonConsolidatedMember－JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember452254000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember127630000JPY
Income taxes currentPrior1YearDuration_NonConsolidatedMember112218000JPY
Income taxes currentCurrentYearDuration_NonConsolidatedMember44340000JPY
Income taxes deferredPrior1YearDuration_NonConsolidatedMember28918000JPY
Income taxes deferredCurrentYearDuration_NonConsolidatedMember-2552000JPY
Income taxesPrior1YearDuration_NonConsolidatedMember141137000JPY
Income taxesCurrentYearDuration_NonConsolidatedMember41787000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember311117000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember85842000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalStockMember100000000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember－JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalSurplusMember－JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_LegalRetainedEarningsMember25000000JPY

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 2025-05-31pass
balance sheet identitynon_consolidated 2026-05-31pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2024-05-31pass
statement vs summary · net assetsnon_consolidated 2025-05-31pass
statement vs summary · net assetsnon_consolidated 2026-05-31pass
statement vs summary · operating cash flownon_consolidated 2024-06-01/2025-05-31pass
statement vs summary · operating cash flownon_consolidated 2025-06-01/2026-05-31pass
statement vs summary · revenuenon_consolidated 2024-06-01/2025-05-31pass
statement vs summary · revenuenon_consolidated 2025-06-01/2026-05-31pass
statement vs summary · total assetsnon_consolidated 2025-05-31pass
statement vs summary · total assetsnon_consolidated 2026-05-31pass