Tokyo Tape
Sign in
← Sobal

Annual report

2186.TEDINET S100VTZI
Period2024-03-01 → 2025-02-28
Filed2025-05-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥8.7bn2024-03-01 → 2025-02-28Cons.Net sales
Revenue¥8.2bn2023-03-01 → 2024-02-29Cons.Net sales
Revenue¥8.2bn2022-03-01 → 2023-02-28dCons.Net sales (5-year summary)
Revenue¥8.2bn2021-03-01 → 2022-02-28dCons.Net sales (5-year summary)
Revenue¥7.5bn2020-03-01 → 2021-02-28dCons.Net sales (5-year summary)
Operating income¥612m2024-03-01 → 2025-02-28Cons.Operating income
Operating income¥671m2023-03-01 → 2024-02-29Cons.Operating income
Ordinary income¥645m2024-03-01 → 2025-02-28Cons.Ordinary income
Ordinary income¥691m2023-03-01 → 2024-02-29Cons.Ordinary income
Ordinary income¥657m2022-03-01 → 2023-02-28dCons.Ordinary income loss (5-year summary)
Ordinary income¥638m2021-03-01 → 2022-02-28dCons.Ordinary income loss (5-year summary)
Ordinary income¥557m2020-03-01 → 2021-02-28dCons.Ordinary income loss (5-year summary)
Profit before tax¥692m2024-03-01 → 2025-02-28Cons.Income before income taxes
Profit before tax¥691m2023-03-01 → 2024-02-29Cons.Income before income taxes
Net income (owners)¥432m2024-03-01 → 2025-02-28Cons.Profit loss attributable to owners of parent
Net income (owners)¥514m2023-03-01 → 2024-02-29Cons.Profit loss attributable to owners of parent
Net income (owners)¥683m2022-03-01 → 2023-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥447m2021-03-01 → 2022-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥379m2020-03-01 → 2021-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥432m2024-03-01 → 2025-02-28Cons.Profit loss
Net income¥514m2023-03-01 → 2024-02-29Cons.Profit loss
Total assets¥5.7bnat 2025-02-28Cons.Assets
Total assets¥5.1bnat 2024-02-29Cons.Assets
Total assets¥5.2bnat 2023-02-28dCons.Total assets (5-year summary)
Total assets¥4.6bnat 2022-02-28dCons.Total assets (5-year summary)
Total assets¥4.3bnat 2021-02-28dCons.Total assets (5-year summary)
Total liabilities¥1.3bnat 2025-02-28Cons.Liabilities
Total liabilities¥934mat 2024-02-29Cons.Liabilities
Net assets / equity¥4.3bnat 2025-02-28Cons.Net assets
Net assets / equity¥4.2bnat 2024-02-29Cons.Net assets
Net assets / equity¥3.9bnat 2023-02-28dCons.Net assets
Net assets / equity¥3.4bnat 2022-02-28dCons.Net assets (5-year summary)
Net assets / equity¥3.2bnat 2021-02-28dCons.Net assets (5-year summary)
Cash and deposits¥3.5bnat 2025-02-28Cons.Cash and deposits
Cash and deposits¥2.6bnat 2024-02-29Cons.Cash and deposits
Cash & equivalents¥3.8bnat 2025-02-28Cons.Cash and cash equivalents
Cash & equivalents¥2.9bnat 2024-02-29Cons.Cash and cash equivalents
Cash & equivalents¥3.1bnat 2023-02-28dCons.Cash and cash equivalents
Cash & equivalents¥2.5bnat 2022-02-28dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.3bnat 2021-02-28dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥844m2024-03-01 → 2025-02-28Cons.Net cash provided by used in operating activities
Operating cash flow¥96m2023-03-01 → 2024-02-29Cons.Net cash provided by used in operating activities
Operating cash flow¥525m2022-03-01 → 2023-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥431m2021-03-01 → 2022-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥369m2020-03-01 → 2021-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥271m2024-03-01 → 2025-02-28Cons.Net cash provided by used in investment activities
Investing cash flow−¥17m2023-03-01 → 2024-02-29Cons.Net cash provided by used in investment activities
Investing cash flow¥400m2022-03-01 → 2023-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥11m2021-03-01 → 2022-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥13m2020-03-01 → 2021-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥259m2024-03-01 → 2025-02-28Cons.Net cash provided by used in financing activities
Financing cash flow−¥259m2023-03-01 → 2024-02-29Cons.Net cash provided by used in financing activities
Financing cash flow−¥262m2022-03-01 → 2023-02-28dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥251m2021-03-01 → 2022-02-28dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥243m2020-03-01 → 2021-02-28dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥54.942024-03-01 → 2025-02-28Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥65.282023-03-01 → 2024-02-29Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥86.842022-03-01 → 2023-02-28dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥56.842021-03-01 → 2022-02-28dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥48.122020-03-01 → 2021-02-28dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥549.42at 2025-02-28Cons.Net assets per share (5-year summary)
Net assets per share¥527.48at 2024-02-29Cons.Net assets per share (5-year summary)
Net assets per share¥495.21at 2023-02-28dCons.Net assets per share (5-year summary)
Net assets per share¥434.55at 2022-02-28dCons.Net assets per share (5-year summary)
Net assets per share¥409.71at 2021-02-28dCons.Net assets per share (5-year summary)
Equity ratio76.1%at 2025-02-28Cons.Equity to asset ratio (5-year summary)
Equity ratio81.4%at 2024-02-29Cons.Equity to asset ratio (5-year summary)
Equity ratio75.2%at 2023-02-28dCons.Equity to asset ratio (5-year summary)
Equity ratio73.5%at 2022-02-28dCons.Equity to asset ratio (5-year summary)
Equity ratio75.2%at 2021-02-28dCons.Equity to asset ratio (5-year summary)
ROE10.2%2024-03-01 → 2025-02-28Cons.Rate of return on equity (5-year summary)
ROE12.8%2023-03-01 → 2024-02-29Cons.Rate of return on equity (5-year summary)
ROE18.5%2022-03-01 → 2023-02-28dCons.Rate of return on equity (5-year summary)
ROE13.5%2021-03-01 → 2022-02-28dCons.Rate of return on equity (5-year summary)
ROE12.0%2020-03-01 → 2021-02-28dCons.Rate of return on equity (5-year summary)
Employees916at 2025-02-28Cons.Number of employees
Employees889at 2024-02-29Cons.Number of employees
Employees851at 2023-02-28dCons.Number of employees
Employees979at 2022-02-28dCons.Number of employees
Employees963at 2021-02-28dCons.Number of employees
Revenue¥6.9bn2024-03-01 → 2025-02-28StandaloneNet sales
Revenue¥6.5bn2023-03-01 → 2024-02-29StandaloneNet sales
Revenue¥6.6bn2022-03-01 → 2023-02-28dStandaloneNet sales (5-year summary)
Revenue¥6.7bn2021-03-01 → 2022-02-28dStandaloneNet sales (5-year summary)
Revenue¥6.2bn2020-03-01 → 2021-02-28dStandaloneNet sales (5-year summary)
Operating income¥469m2024-03-01 → 2025-02-28StandaloneOperating income
Operating income¥536m2023-03-01 → 2024-02-29StandaloneOperating income
Ordinary income¥507m2024-03-01 → 2025-02-28StandaloneOrdinary income
Ordinary income¥557m2023-03-01 → 2024-02-29StandaloneOrdinary income
Ordinary income¥545m2022-03-01 → 2023-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥526m2021-03-01 → 2022-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥425m2020-03-01 → 2021-02-28dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥329m2024-03-01 → 2025-02-28StandaloneIncome before income taxes
Profit before tax¥557m2023-03-01 → 2024-02-29StandaloneIncome before income taxes
Net income¥166m2024-03-01 → 2025-02-28StandaloneProfit loss
Net income¥407m2023-03-01 → 2024-02-29StandaloneProfit loss
Net income¥629m2022-03-01 → 2023-02-28dStandaloneNet income loss (5-year summary)
Net income¥365m2021-03-01 → 2022-02-28dStandaloneNet income loss (5-year summary)
Net income¥287m2020-03-01 → 2021-02-28dStandaloneNet income loss (5-year summary)
Total assets¥4.3bnat 2025-02-28StandaloneAssets
Total assets¥4.1bnat 2024-02-29StandaloneAssets
Total assets¥4.3bnat 2023-02-28dStandaloneTotal assets (5-year summary)
Total assets¥3.8bnat 2022-02-28dStandaloneTotal assets (5-year summary)
Total assets¥3.5bnat 2021-02-28dStandaloneTotal assets (5-year summary)
Total liabilities¥871mat 2025-02-28StandaloneLiabilities
Total liabilities¥600mat 2024-02-29StandaloneLiabilities
Net assets / equity¥3.4bnat 2025-02-28StandaloneNet assets
Net assets / equity¥3.5bnat 2024-02-29StandaloneNet assets
Net assets / equity¥3.3bnat 2023-02-28dStandaloneNet assets
Net assets / equity¥3.0bnat 2022-02-28dStandaloneNet assets (5-year summary)
Net assets / equity¥2.8bnat 2021-02-28dStandaloneNet assets (5-year summary)
Cash and deposits¥2.0bnat 2025-02-28StandaloneCash and deposits
Cash and deposits¥1.8bnat 2024-02-29StandaloneCash and deposits
EPS (basic)¥21.162024-03-01 → 2025-02-28StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥51.682023-03-01 → 2024-02-29StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥79.922022-03-01 → 2023-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥46.332021-03-01 → 2022-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥36.462020-03-01 → 2021-02-28dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥332024-03-01 → 2025-02-28StandaloneDividend paid per share (5-year summary)
Dividend per share¥332023-03-01 → 2024-02-29StandaloneDividend paid per share (5-year summary)
Dividend per share¥332022-03-01 → 2023-02-28dStandaloneDividend paid per share (5-year summary)
Dividend per share¥332021-03-01 → 2022-02-28dStandaloneDividend paid per share (5-year summary)
Dividend per share¥322020-03-01 → 2021-02-28dStandaloneDividend paid per share (5-year summary)
Net assets per share¥430.22at 2025-02-28StandaloneNet assets per share (5-year summary)
Net assets per share¥442.06at 2024-02-29StandaloneNet assets per share (5-year summary)
Net assets per share¥423.39at 2023-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥373.13at 2022-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥358.8at 2021-02-28dStandaloneNet assets per share (5-year summary)
Equity ratio79.3%at 2025-02-28StandaloneEquity to asset ratio (5-year summary)
Equity ratio85.0%at 2024-02-29StandaloneEquity to asset ratio (5-year summary)
Equity ratio78.2%at 2023-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio77.0%at 2022-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio80.3%at 2021-02-28dStandaloneEquity to asset ratio (5-year summary)
ROE4.9%2024-03-01 → 2025-02-28StandaloneRate of return on equity (5-year summary)
ROE11.9%2023-03-01 → 2024-02-29StandaloneRate of return on equity (5-year summary)
ROE20.0%2022-03-01 → 2023-02-28dStandaloneRate of return on equity (5-year summary)
ROE12.7%2021-03-01 → 2022-02-28dStandaloneRate of return on equity (5-year summary)
ROE10.2%2020-03-01 → 2021-02-28dStandaloneRate of return on equity (5-year summary)
Shares issued8,167,498at 2025-02-28StandaloneTotal number of issued shares (5-year summary)
Shares issued8,167,498at 2024-02-29StandaloneTotal number of issued shares (5-year summary)
Shares issued8,167,498at 2023-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,167,498at 2022-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,167,498at 2021-02-28dStandaloneTotal number of issued shares (5-year summary)
Employees765at 2025-02-28StandaloneNumber of employees
Employees743at 2024-02-29StandaloneNumber of employees
Employees709at 2023-02-28dStandaloneNumber of employees
Employees839at 2022-02-28dStandaloneNumber of employees
Employees839at 2021-02-28dStandaloneNumber 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 · 1,157
ItemContextValueUnit
Provision for directors retirement benefitsCurrentYearInstant64224000JPY
Asset retirement obligations nclPrior1YearInstant－JPY
Asset retirement obligations nclCurrentYearInstant19552000JPY
Deferred tax liabilitiesPrior1YearInstant20515000JPY
Deferred tax liabilitiesCurrentYearInstant－JPY
Other nclPrior1YearInstant45142000JPY
Other nclCurrentYearInstant34757000JPY
Noncurrent liabilitiesPrior1YearInstant137257000JPY
Noncurrent liabilitiesCurrentYearInstant118534000JPY
LiabilitiesPrior1YearInstant933780000JPY
LiabilitiesCurrentYearInstant1344385000JPY
Capital stockPrior1YearInstant214265000JPY
Capital stockCurrentYearInstant214265000JPY
Capital surplusPrior1YearInstant119265000JPY
Capital surplusCurrentYearInstant119265000JPY
Retained earningsPrior1YearInstant4158176000JPY
Retained earningsCurrentYearInstant4330745000JPY
Treasury stockPrior1YearInstant-341854000JPY
Treasury stockCurrentYearInstant-341874000JPY
Shareholders equityPrior1YearInstant4149851000JPY
Shareholders equityCurrentYearInstant4322400000JPY
Subscription rights to sharesPrior1YearInstant14807000JPY
Subscription rights to sharesCurrentYearInstant14486000JPY
Net assetsPrior1YearInstant4164658000JPY
Net assetsCurrentYearInstant4336886000JPY
Liabilities and net assetsPrior1YearInstant5098438000JPY
Liabilities and net assetsCurrentYearInstant5681272000JPY
Net salesPrior1YearDuration8169683000JPY
Net salesCurrentYearDuration8682548000JPY
Cost of salesPrior1YearDuration6555923000JPY
Cost of salesCurrentYearDuration7029370000JPY
Gross profitPrior1YearDuration1613760000JPY
Gross profitCurrentYearDuration1653177000JPY
Selling general and administrative expensesPrior1YearDuration942793000JPY
Selling general and administrative expensesCurrentYearDuration1040935000JPY
Operating incomePrior1YearDuration670966000JPY
Operating incomeCurrentYearDuration612241000JPY
Interest income noiPrior1YearDuration26000JPY
Interest income noiCurrentYearDuration1485000JPY
Insurance income noiPrior1YearDuration－JPY
Insurance income noiCurrentYearDuration15000000JPY
Dividends income of insurance noiPrior1YearDuration8500000JPY
Dividends income of insurance noiCurrentYearDuration11193000JPY
Subsidy income noi bountyPrior1YearDuration6737000JPY
Subsidy income noi bountyCurrentYearDuration7355000JPY
Other noiPrior1YearDuration5132000JPY
Other noiCurrentYearDuration2214000JPY
Non operating incomePrior1YearDuration20395000JPY
Non operating incomeCurrentYearDuration37248000JPY
Interest expenses noePrior1YearDuration32000JPY

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 identityconsolidated 2024-02-29pass
balance sheet identityconsolidated 2025-02-28pass rounding
balance sheet identitynon_consolidated 2024-02-29pass
balance sheet identitynon_consolidated 2025-02-28pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-02-28pass
statement vs summary · net assetsconsolidated 2024-02-29pass
statement vs summary · net assetsconsolidated 2025-02-28pass
statement vs summary · net assetsnon_consolidated 2023-02-28pass
statement vs summary · net assetsnon_consolidated 2024-02-29pass
statement vs summary · net assetsnon_consolidated 2025-02-28pass
statement vs summary · net income attributable to parentconsolidated 2023-03-01/2024-02-29pass
statement vs summary · net income attributable to parentconsolidated 2024-03-01/2025-02-28pass
statement vs summary · operating cash flowconsolidated 2023-03-01/2024-02-29pass
statement vs summary · operating cash flowconsolidated 2024-03-01/2025-02-28pass
statement vs summary · revenueconsolidated 2023-03-01/2024-02-29pass
statement vs summary · revenueconsolidated 2024-03-01/2025-02-28pass
statement vs summary · revenuenon_consolidated 2023-03-01/2024-02-29pass
statement vs summary · revenuenon_consolidated 2024-03-01/2025-02-28pass
statement vs summary · total assetsconsolidated 2024-02-29pass
statement vs summary · total assetsconsolidated 2025-02-28pass
statement vs summary · total assetsnon_consolidated 2024-02-29pass
statement vs summary · total assetsnon_consolidated 2025-02-28pass