Annual report
196A.TEDINET S100WVCQ
Period2024-07-01 → 2025-06-30
Filed2025-10-15
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Amends S100WRQK. Amended by S100WVEV (2025-10-15).
Key figures · 124
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.9bn | 2024-07-01 → 2025-06-30 | Cons. | Net sales |
| Revenue | ¥1.9bn | 2023-07-01 → 2024-06-30 | Cons. | Net sales |
| Revenue | ¥1.6bn | 2022-07-01 → 2023-06-30d | Cons. | Net sales (5-year summary) |
| Revenue | ¥844m | 2021-07-01 → 2022-06-30d | Cons. | Net sales (5-year summary) |
| Operating income | ¥196m | 2024-07-01 → 2025-06-30 | Cons. | Operating income |
| Operating income | −¥111m | 2023-07-01 → 2024-06-30 | Cons. | Operating income |
| Ordinary income | ¥198m | 2024-07-01 → 2025-06-30 | Cons. | Ordinary income |
| Ordinary income | −¥144m | 2023-07-01 → 2024-06-30 | Cons. | Ordinary income |
| Ordinary income | −¥147m | 2022-07-01 → 2023-06-30d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥552m | 2021-07-01 → 2022-06-30d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥198m | 2024-07-01 → 2025-06-30 | Cons. | Income before income taxes |
| Profit before tax | −¥144m | 2023-07-01 → 2024-06-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥160m | 2024-07-01 → 2025-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥122m | 2023-07-01 → 2024-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥150m | 2022-07-01 → 2023-06-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥556m | 2021-07-01 → 2022-06-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥160m | 2024-07-01 → 2025-06-30 | Cons. | Profit loss |
| Net income | −¥122m | 2023-07-01 → 2024-06-30 | Cons. | Profit loss |
| Total assets | ¥2.5bn | at 2025-06-30 | Cons. | Assets |
| Total assets | ¥2.4bn | at 2024-06-30 | Cons. | Assets |
| Total assets | ¥1.9bn | at 2023-06-30d | Cons. | Total assets (5-year summary) |
| Total assets | ¥926m | at 2022-06-30d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥307m | at 2025-06-30 | Cons. | Liabilities |
| Total liabilities | ¥360m | at 2024-06-30 | Cons. | Liabilities |
| Net assets / equity | ¥2.2bn | at 2025-06-30 | Cons. | Net assets |
| Net assets / equity | ¥2.1bn | at 2024-06-30 | Cons. | Net assets |
| Net assets / equity | ¥1.2bn | at 2023-06-30d | Cons. | Net assets |
| Net assets / equity | ¥469m | at 2022-06-30d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.8bn | at 2025-06-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥2.0bn | at 2024-06-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.6bn | at 2025-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.9bn | at 2024-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.5bn | at 2023-06-30d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥496m | at 2022-06-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥117m | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥71m | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥62m | 2022-07-01 → 2023-06-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥825m | 2021-07-01 → 2022-06-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥257m | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥91m | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥131m | 2022-07-01 → 2023-06-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥102m | 2021-07-01 → 2022-06-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥116m | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥556m | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥1.1bn | 2022-07-01 → 2023-06-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥200m | 2021-07-01 → 2022-06-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥17.64 | 2024-07-01 → 2025-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-18.86 | 2023-07-01 → 2024-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-24.72 | 2022-07-01 → 2023-06-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-103.58 | 2021-07-01 → 2022-06-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥17.52 | 2024-07-01 → 2025-06-30 | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥244.85 | at 2025-06-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥227.15 | at 2024-06-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥-891.26 | at 2023-06-30d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥-816.41 | at 2022-06-30d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 87.7% | at 2025-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 85.1% | at 2024-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 61.1% | at 2023-06-30d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 50.6% | at 2022-06-30d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 7.2% | 2024-07-01 → 2025-06-30 | Cons. | Rate of return on equity (5-year summary) |
| Employees | 91 | at 2025-06-30 | Cons. | Number of employees |
| Employees | 58 | at 2024-06-30 | Cons. | Number of employees |
| Employees | 49 | at 2023-06-30d | Cons. | Number of employees |
| Employees | 45 | at 2022-06-30d | Cons. | Number of employees |
| Revenue | ¥2.3bn | 2024-07-01 → 2025-06-30 | Standalone | Net sales |
| Revenue | ¥1.8bn | 2023-07-01 → 2024-06-30 | Standalone | Net sales |
| Revenue | ¥1.4bn | 2022-07-01 → 2023-06-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥712m | 2021-07-01 → 2022-06-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥505m | 2020-07-01 → 2021-06-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥254m | 2024-07-01 → 2025-06-30 | Standalone | Operating income |
| Operating income | −¥34m | 2023-07-01 → 2024-06-30 | Standalone | Operating income |
| Ordinary income | ¥276m | 2024-07-01 → 2025-06-30 | Standalone | Ordinary income |
| Ordinary income | −¥46m | 2023-07-01 → 2024-06-30 | Standalone | Ordinary income |
| Ordinary income | −¥37m | 2022-07-01 → 2023-06-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥486m | 2021-07-01 → 2022-06-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥230m | 2020-07-01 → 2021-06-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥276m | 2024-07-01 → 2025-06-30 | Standalone | Income before income taxes |
| Profit before tax | −¥46m | 2023-07-01 → 2024-06-30 | Standalone | Income before income taxes |
| Net income | ¥229m | 2024-07-01 → 2025-06-30 | Standalone | Profit loss |
| Net income | −¥37m | 2023-07-01 → 2024-06-30 | Standalone | Profit loss |
| Net income | −¥39m | 2022-07-01 → 2023-06-30d | Standalone | Net income loss (5-year summary) |
| Net income | −¥526m | 2021-07-01 → 2022-06-30d | Standalone | Net income loss (5-year summary) |
| Net income | −¥231m | 2020-07-01 → 2021-06-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥2.8bn | at 2025-06-30 | Standalone | Assets |
| Total assets | ¥2.6bn | at 2024-06-30 | Standalone | Assets |
| Total assets | ¥2.1bn | at 2023-06-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥792m | at 2022-06-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.3bn | at 2021-06-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥285m | at 2025-06-30 | Standalone | Liabilities |
| Total liabilities | ¥347m | at 2024-06-30 | Standalone | Liabilities |
| Net assets / equity | ¥2.5bn | at 2025-06-30 | Standalone | Net assets |
| Net assets / equity | ¥2.3bn | at 2024-06-30 | Standalone | Net assets |
| Net assets / equity | ¥1.3bn | at 2023-06-30d | Standalone | Net assets |
| Net assets / equity | ¥498m | at 2022-06-30d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥1.0bn | at 2021-06-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.4bn | at 2025-06-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.9bn | at 2024-06-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥25.24 | 2024-07-01 → 2025-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-5.69 | 2023-07-01 → 2024-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-6.42 | 2022-07-01 → 2023-06-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-98.12 | 2021-07-01 → 2022-06-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-10,177.04 | 2020-07-01 → 2021-06-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥25.06 | 2024-07-01 → 2025-06-30 | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥277.19 | at 2025-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥251.95 | at 2024-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-821.21 | at 2023-06-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-801.78 | at 2022-06-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-107,730.33 | at 2021-06-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 89.7% | at 2025-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 86.8% | at 2024-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 64.4% | at 2023-06-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 62.9% | at 2022-06-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 80.1% | at 2021-06-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 9.1% | 2024-07-01 → 2025-06-30 | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 9,089,200 | at 2025-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 9,072,600 | at 2024-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 10,000 | at 2023-06-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 10,000 | at 2022-06-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 10,000 | at 2021-06-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 69 | at 2025-06-30 | Standalone | Number of employees |
| Employees | 43 | at 2024-06-30 | Standalone | Number of employees |
| Employees | 39 | at 2023-06-30d | Standalone | Number of employees |
| Employees | 35 | at 2022-06-30d | Standalone | Number of employees |
| Employees | 32 | at 2021-06-30d | 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 · 40
| Segment | Item | Period | Value |
|---|---|---|---|
| INVASE Businessreportable segment | capex | 2024-07-01 → 2025-06-30 | ¥3m |
| INVASE Businessreportable segment | depreciation | 2024-07-01 → 2025-06-30 | ¥14m |
| INVASE Businessreportable segment | employees | at 2025-06-30 | 44 pure |
| INVASE Businessreportable segment | revenue | 2024-07-01 → 2025-06-30 | ¥935m |
| INVASE Businessreportable segment | revenue external | 2024-07-01 → 2025-06-30 | ¥935m |
| INVASE Businessreportable segment | segment assets | at 2025-06-30 | ¥1.5bn |
| INVASE Businessreportable segment | segment profit | 2024-07-01 → 2025-06-30 | −¥269m |
| MOGECHECK Businessreportable segment | capex | 2024-07-01 → 2025-06-30 | ¥3m |
| MOGECHECK Businessreportable segment | depreciation | 2024-07-01 → 2025-06-30 | ¥15m |
| MOGECHECK Businessreportable segment | employees | at 2025-06-30 | 35 pure |
| MOGECHECK Businessreportable segment | revenue | 2024-07-01 → 2025-06-30 | ¥2.0bn |
| MOGECHECK Businessreportable segment | revenue external | 2024-07-01 → 2025-06-30 | ¥2.0bn |
| MOGECHECK Businessreportable segment | segment assets | at 2025-06-30 | ¥1.1bn |
| MOGECHECK Businessreportable segment | segment profit | 2024-07-01 → 2025-06-30 | ¥465m |
| Total Of Reportable Segments And Otherssegment total | capex | 2024-07-01 → 2025-06-30 | ¥6m |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2024-07-01 → 2025-06-30 | ¥29m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-07-01 → 2025-06-30 | ¥2.9bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-07-01 → 2025-06-30 | ¥2.9bn |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2025-06-30 | ¥2.5bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-07-01 → 2025-06-30 | ¥196m |
| INVASE Businessreportable segment | capex | 2023-07-01 → 2024-06-30 | ¥42m |
| INVASE Businessreportable segment | depreciation | 2023-07-01 → 2024-06-30 | ¥11m |
| INVASE Businessreportable segment | revenue | 2023-07-01 → 2024-06-30 | ¥455m |
| INVASE Businessreportable segment | revenue external | 2023-07-01 → 2024-06-30 | ¥455m |
| INVASE Businessreportable segment | segment assets | at 2024-06-30 | ¥1.2bn |
| INVASE Businessreportable segment | segment profit | 2023-07-01 → 2024-06-30 | −¥248m |
| MOGECHECK Businessreportable segment | capex | 2023-07-01 → 2024-06-30 | ¥31m |
| MOGECHECK Businessreportable segment | depreciation | 2023-07-01 → 2024-06-30 | ¥13m |
| MOGECHECK Businessreportable segment | revenue | 2023-07-01 → 2024-06-30 | ¥1.4bn |
| MOGECHECK Businessreportable segment | revenue external | 2023-07-01 → 2024-06-30 | ¥1.4bn |
| MOGECHECK Businessreportable segment | segment assets | at 2024-06-30 | ¥1.2bn |
| MOGECHECK Businessreportable segment | segment profit | 2023-07-01 → 2024-06-30 | ¥137m |
| Total Of Reportable Segments And Otherssegment total | capex | 2023-07-01 → 2024-06-30 | ¥73m |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2023-07-01 → 2024-06-30 | ¥23m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2023-07-01 → 2024-06-30 | ¥1.9bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2023-07-01 → 2024-06-30 | ¥1.9bn |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2024-06-30 | ¥2.4bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2023-07-01 → 2024-06-30 | −¥111m |
| INVASE Businessreportable segment | employees | at 2025-06-30 | 22 pure |
| MOGECHECK Businessreportable segment | employees | at 2025-06-30 | 35 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,285
| Item | Context | Value | Unit |
|---|---|---|---|
| Telephone number address of registered headquarter cover page | FilingDateInstant | 03-5989-0575 | |
| Name of contact person address of registered headquarter cover page | FilingDateInstant | Original text (Japanese)取締役ＣＦＯ 平山 亮 | |
| Nearest place of contact cover page | FilingDateInstant | Original text (Japanese)東京都千代田区大手町一丁目6番1号 | |
| Telephone number nearest place of contact cover page | FilingDateInstant | 03-5989-0575 | |
| Name of contact person nearest place of contact cover page | FilingDateInstant | Original text (Japanese)取締役ＣＦＯ 平山 亮 | |
| Place for public inspection cover page (text) | FilingDateInstant | Text · Plus | |
| Edinet code | FilingDateInstant | E39668 | |
| Fund code | FilingDateInstant | － | |
| Security code | FilingDateInstant | 196A0 | |
| Filer name in japanese | FilingDateInstant | Original text (Japanese)株式会社ＭＦＳ | |
| Filer name in english | FilingDateInstant | MFS,Inc. | |
| Fund name in japanese | FilingDateInstant | － | |
| Fund name in english | FilingDateInstant | － | |
| Cabinet office ordinance | FilingDateInstant | Original text (Japanese)企業内容等の開示に関する内閣府令 | |
| Document type | FilingDateInstant | Original text (Japanese)第三号様式 | |
| Accounting standards | FilingDateInstant | Japan GAAP | |
| Whether consolidated financial statements are prepared | FilingDateInstant | true | |
| Industry code when consolidated financial statements are prepared in accordance with industry specific regulations | FilingDateInstant | cte | |
| Industry code when financial statements are prepared in accordance with industry specific regulations | FilingDateInstant | cte | |
| Current fiscal year start date | FilingDateInstant | 2024-07-01 | |
| Current period end date | FilingDateInstant | 2025-06-30 | |
| Type of current period | FilingDateInstant | FY | |
| Current fiscal year end date | FilingDateInstant | 2025-06-30 | |
| Previous fiscal year start date | FilingDateInstant | 2023-07-01 | |
| Comparative period end date | FilingDateInstant | 2024-06-30 | |
| Previous fiscal year end date | FilingDateInstant | 2024-06-30 | |
| Next fiscal year start date | FilingDateInstant | － | |
| End date of quarterly or semi annual period of next fiscal year | FilingDateInstant | － | |
| Amendment flag | FilingDateInstant | true | |
| Identification of document subject to amendment | FilingDateInstant | S100WRQK | |
| Report amendment flag | FilingDateInstant | true | |
| Xbrl amendment flag | FilingDateInstant | false | |
| Business results of group (text) | FilingDateInstant | Text · Plus | |
| Business results of reporting company (text) | FilingDateInstant | Text · Plus | |
| Company history (text) | FilingDateInstant | Text · Plus | |
| Description of business (text) | FilingDateInstant | Text · Plus | |
| Overview of affiliated entities (text) | FilingDateInstant | Text · Plus | |
| Information about employees (text) | FilingDateInstant | Text · Plus | |
| Business policy business environment issues to address etc (text) | FilingDateInstant | Text · Plus | |
| Disclosure of sustainability related financial information (text) | FilingDateInstant | Text · Plus | |
| Governance (text) | FilingDateInstant | Text · Plus | |
| Reference to other information governance | FilingDateInstant | Original text (Japanese)「第４ 提出会社の状況 ４ コーポレート・ガバナンスの状況等 （１）コーポレート・ガバナンスの概要」 | |
| Strategy (text) | FilingDateInstant | Text · Plus | |
| Policy on development of human resources and internal environment strategy (text) | FilingDateInstant | Text · Plus | |
| Risk management (text) | FilingDateInstant | Text · Plus | |
| Reference to other information risk management | FilingDateInstant | Original text (Japanese)「第４ 提出会社の状況 ４ コーポレート・ガバナンスの状況等 (１) コーポレート・ガバナンスの概要」 | |
| Metrics and targets (text) | FilingDateInstant | Text · Plus | |
| Description of metrics related to policy on development of human resources and internal environment and targets and performance using such metrics metrics and targets (text) | FilingDateInstant | Text · Plus | |
| Metrics description of metrics related to policy on development of human resources and internal environment and targets and performance using such metrics | CurrentYearInstant_Row1Member | Original text (Japanese)女性の管理職比率 | |
| Target period description of metrics related to policy on development of human resources and internal environment and targets and performance using such metrics | CurrentYearInstant_Row1Member | Original text (Japanese)2026年６月末まで |
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 rounding |
| balance sheet identity | pass rounding |
| 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 |