Annual report
218A.TEDINET S100WY33
Period2024-08-01 → 2025-07-31
Filed2025-10-31
StandardJapan GAAP
ConsolidatedYes
Data checks17 of 17 passed
Key figures · 94
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥1.4bn | 2024-08-01 → 2025-07-31 | Cons. | Net sales |
| Operating income | −¥1.6bn | 2024-08-01 → 2025-07-31 | Cons. | Operating income |
| Ordinary income | ¥47m | 2024-08-01 → 2025-07-31 | Cons. | Ordinary income |
| Profit before tax | ¥47m | 2024-08-01 → 2025-07-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥46m | 2024-08-01 → 2025-07-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥46m | 2024-08-01 → 2025-07-31 | Cons. | Profit loss |
| Total assets | ¥1.7bn | at 2025-07-31 | Cons. | Assets |
| Total liabilities | ¥768m | at 2025-07-31 | Cons. | Liabilities |
| Net assets / equity | ¥933m | at 2025-07-31 | Cons. | Net assets |
| Net assets / equity | ¥866m | at 2024-07-31 | Cons. | Net assets |
| Cash and deposits | ¥752m | at 2025-07-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥752m | at 2025-07-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.1bn | at 2024-07-31 | Cons. | Cash and cash equivalents |
| Operating cash flow | −¥363m | 2024-08-01 → 2025-07-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥61m | 2024-08-01 → 2025-07-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥122m | 2024-08-01 → 2025-07-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥2.44 | 2024-08-01 → 2025-07-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥2.27 | 2024-08-01 → 2025-07-31 | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥48.28 | at 2025-07-31 | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 53.6% | at 2025-07-31 | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 5.1% | 2024-08-01 → 2025-07-31 | Cons. | Rate of return on equity (5-year summary) |
| Employees | 82 | at 2025-07-31 | Cons. | Number of employees |
| Revenue | ¥1.4bn | 2024-08-01 → 2025-07-31 | Standalone | Net sales |
| Revenue | ¥815m | 2023-08-01 → 2024-07-31 | Standalone | Net sales |
| Revenue | ¥380m | 2022-08-01 → 2023-07-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥260m | 2021-08-01 → 2022-07-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥161m | 2020-08-01 → 2021-07-31d | Standalone | Net sales (5-year summary) |
| Operating income | −¥1.6bn | 2024-08-01 → 2025-07-31 | Standalone | Operating income |
| Operating income | −¥441m | 2023-08-01 → 2024-07-31 | Standalone | Operating income |
| Ordinary income | ¥30m | 2024-08-01 → 2025-07-31 | Standalone | Ordinary income |
| Ordinary income | −¥435m | 2023-08-01 → 2024-07-31 | Standalone | Ordinary income |
| Ordinary income | −¥636m | 2022-08-01 → 2023-07-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥456m | 2021-08-01 → 2022-07-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥317m | 2020-08-01 → 2021-07-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥30m | 2024-08-01 → 2025-07-31 | Standalone | Income before income taxes |
| Profit before tax | −¥435m | 2023-08-01 → 2024-07-31 | Standalone | Income before income taxes |
| Net income | ¥30m | 2024-08-01 → 2025-07-31 | Standalone | Profit loss |
| Net income | −¥438m | 2023-08-01 → 2024-07-31 | Standalone | Profit loss |
| Net income | −¥641m | 2022-08-01 → 2023-07-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥456m | 2021-08-01 → 2022-07-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥322m | 2020-08-01 → 2021-07-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥1.7bn | at 2025-07-31 | Standalone | Assets |
| Total assets | ¥1.5bn | at 2024-07-31 | Standalone | Assets |
| Total assets | ¥1.1bn | at 2023-07-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥640m | at 2022-07-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥463m | at 2021-07-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥766m | at 2025-07-31 | Standalone | Liabilities |
| Total liabilities | ¥652m | at 2024-07-31 | Standalone | Liabilities |
| Net assets / equity | ¥914m | at 2025-07-31 | Standalone | Net assets |
| Net assets / equity | ¥866m | at 2024-07-31 | Standalone | Net assets |
| Net assets / equity | ¥563m | at 2023-07-31d | Standalone | Net assets |
| Net assets / equity | ¥304m | at 2022-07-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥239m | at 2021-07-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥721m | at 2025-07-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.1bn | at 2024-07-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥1.1bn | at 2024-07-31 | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥609m | at 2023-07-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥349m | at 2022-07-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥253m | 2023-08-01 → 2024-07-31 | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥638m | 2022-08-01 → 2023-07-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥471m | 2021-08-01 → 2022-07-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥9m | 2023-08-01 → 2024-07-31 | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥188m | 2022-08-01 → 2023-07-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥77m | 2021-08-01 → 2022-07-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥715m | 2023-08-01 → 2024-07-31 | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥1.1bn | 2022-08-01 → 2023-07-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥601m | 2021-08-01 → 2022-07-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥1.57 | 2024-08-01 → 2025-07-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-25.53 | 2023-08-01 → 2024-07-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-46.74 | 2022-08-01 → 2023-07-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-36.2 | 2021-08-01 → 2022-07-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-305,031.33 | 2020-08-01 → 2021-07-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥1.46 | 2024-08-01 → 2025-07-31 | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥47.29 | at 2025-07-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥45.66 | at 2024-07-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-104.16 | at 2023-07-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-79.46 | at 2022-07-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-521,684.57 | at 2021-07-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 53.1% | at 2025-07-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 56.7% | at 2024-07-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 52.4% | at 2023-07-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 47.6% | at 2022-07-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 51.6% | at 2021-07-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 3.4% | 2024-08-01 → 2025-07-31 | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 18,896,600 | at 2025-07-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 18,836,700 | at 2024-07-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 66,800 | at 2023-07-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 66,800 | at 2022-07-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 668 | at 2021-07-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 80 | at 2025-07-31 | Standalone | Number of employees |
| Employees | 52 | at 2024-07-31 | Standalone | Number of employees |
| Employees | 43 | at 2023-07-31d | Standalone | Number of employees |
| Employees | 44 | at 2022-07-31d | Standalone | Number of employees |
| Employees | 29 | at 2021-07-31d | 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 · 1,077
| Item | Context | Value | Unit |
|---|---|---|---|
| Income taxes payable | CurrentYearInstant | 819000 | JPY |
| Contract liabilities | CurrentYearInstant | 66093000 | JPY |
| Other cl | CurrentYearInstant | 8432000 | JPY |
| Current liabilities | CurrentYearInstant | 556299000 | JPY |
| Long term loans payable | CurrentYearInstant | 211850000 | JPY |
| Noncurrent liabilities | CurrentYearInstant | 211850000 | JPY |
| Liabilities | CurrentYearInstant | 768149000 | JPY |
| Capital stock | CurrentYearInstant | 11946000 | JPY |
| Capital surplus | CurrentYearInstant | 852063000 | JPY |
| Retained earnings | CurrentYearInstant | 54951000 | JPY |
| Shareholders equity | CurrentYearInstant | 918962000 | JPY |
| Foreign currency translation adjustment | CurrentYearInstant | -6654000 | JPY |
| Valuation and translation adjustments | CurrentYearInstant | -6654000 | JPY |
| Subscription rights to shares | CurrentYearInstant | 20295000 | JPY |
| Net assets | CurrentYearInstant | 932603000 | JPY |
| Liabilities and net assets | CurrentYearInstant | 1700752000 | JPY |
| Net sales | CurrentYearDuration | 1406949000 | JPY |
| Cost of sales | CurrentYearDuration | 736959000 | JPY |
| Gross profit | CurrentYearDuration | 669989000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration | 2258692000 | JPY |
| Operating income | CurrentYearDuration | -1588703000 | JPY |
| Interest income noi | CurrentYearDuration | 515000 | JPY |
| Subsidy income noi | CurrentYearDuration | 1603384000 | JPY |
| Equity in earnings of affiliates noi | CurrentYearDuration | 30147000 | JPY |
| Other noi | CurrentYearDuration | 13482000 | JPY |
| Non operating income | CurrentYearDuration | 1647529000 | JPY |
| Interest expenses noe | CurrentYearDuration | 11297000 | JPY |
| Other noe | CurrentYearDuration | 551000 | JPY |
| Non operating expenses | CurrentYearDuration | 11848000 | JPY |
| Ordinary income | CurrentYearDuration | 46978000 | JPY |
| Income before income taxes | CurrentYearDuration | 46978000 | JPY |
| Income taxes current | CurrentYearDuration | 897000 | JPY |
| Income taxes | CurrentYearDuration | 897000 | JPY |
| Profit loss | CurrentYearDuration | 46081000 | JPY |
| Profit loss attributable to owners of parent | CurrentYearDuration | 46081000 | JPY |
| Foreign currency translation adjustment net of tax oci | CurrentYearDuration | -6654000 | JPY |
| Other comprehensive income | CurrentYearDuration | -6654000 | JPY |
| Comprehensive income | CurrentYearDuration | 39426000 | JPY |
| Comprehensive income attributable to owners of the parent | CurrentYearDuration | 39426000 | JPY |
| Net assets | Prior1YearInstant_CapitalStockMember | 462420000 | JPY |
| Net assets | Prior1YearInstant_CapitalSurplusMember | 1536291000 | JPY |
| Net assets | Prior1YearInstant_RetainedEarningsMember | -1138594000 | JPY |
| Net assets | Prior1YearInstant_ShareholdersEquityMember | 860116000 | JPY |
| Issuance of new sharesexercise of subscription rights to shares | CurrentYearDuration_CapitalStockMember | 1946000 | JPY |
| Issuance of new sharesexercise of subscription rights to shares | CurrentYearDuration_CapitalSurplusMember | 1946000 | JPY |
| Issuance of new sharesexercise of subscription rights to shares | CurrentYearDuration_RetainedEarningsMember | － | JPY |
| Issuance of new sharesexercise of subscription rights to shares | CurrentYearDuration_ShareholdersEquityMember | 3893000 | JPY |
| Capital reduction | CurrentYearDuration_CapitalStockMember | -452420000 | JPY |
| Capital reduction | CurrentYearDuration_CapitalSurplusMember | 452420000 | JPY |
| Capital reduction | CurrentYearDuration_RetainedEarningsMember | － | 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 · 17 of 17 passed
| 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 income attributable to parent | 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 · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |