Tokyo Tape
Sign in
← Heartseed

Annual report

219A.TEDINET S100XUL5
Period2024-11-01 → 2025-12-31
Filed2026-03-26
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 76
MetricValuePeriodScopeSource row
Revenue¥3.0bn2024-11-01 → 2025-12-31StandaloneNet sales
Revenue¥874m2023-11-01 → 2024-10-31StandaloneNet sales
Revenue¥345m2022-11-01 → 2023-10-31dStandaloneNet sales (5-year summary)
Revenue¥499m2021-11-01 → 2022-10-31dStandaloneNet sales (5-year summary)
Revenue¥1.6bn2020-11-01 → 2021-10-31dStandaloneNet sales (5-year summary)
Operating income¥272m2024-11-01 → 2025-12-31StandaloneOperating income
Operating income−¥1.0bn2023-11-01 → 2024-10-31StandaloneOperating income
Ordinary income¥289m2024-11-01 → 2025-12-31StandaloneOrdinary income
Ordinary income−¥819m2023-11-01 → 2024-10-31StandaloneOrdinary income
Ordinary income−¥1.5bn2022-11-01 → 2023-10-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥1.4bn2021-11-01 → 2022-10-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥255m2020-11-01 → 2021-10-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥289m2024-11-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax−¥819m2023-11-01 → 2024-10-31StandaloneIncome before income taxes
Net income¥191m2024-11-01 → 2025-12-31StandaloneProfit loss
Net income−¥813m2023-11-01 → 2024-10-31StandaloneProfit loss
Net income−¥1.5bn2022-11-01 → 2023-10-31dStandaloneNet income loss (5-year summary)
Net income−¥1.4bn2021-11-01 → 2022-10-31dStandaloneNet income loss (5-year summary)
Net income−¥258m2020-11-01 → 2021-10-31dStandaloneNet income loss (5-year summary)
Total assets¥7.7bnat 2025-12-31StandaloneAssets
Total assets¥7.1bnat 2024-10-31StandaloneAssets
Total assets¥5.7bnat 2023-10-31dStandaloneTotal assets (5-year summary)
Total assets¥4.9bnat 2022-10-31dStandaloneTotal assets (5-year summary)
Total assets¥6.3bnat 2021-10-31dStandaloneTotal assets (5-year summary)
Total liabilities¥481mat 2025-12-31StandaloneLiabilities
Total liabilities¥444mat 2024-10-31StandaloneLiabilities
Net assets / equity¥7.2bnat 2025-12-31StandaloneNet assets
Net assets / equity¥6.6bnat 2024-10-31StandaloneNet assets
Net assets / equity¥5.3bnat 2023-10-31dStandaloneNet assets
Net assets / equity¥4.7bnat 2022-10-31dStandaloneNet assets (5-year summary)
Net assets / equity¥6.1bnat 2021-10-31dStandaloneNet assets (5-year summary)
Cash and deposits¥6.8bnat 2025-12-31StandaloneCash and deposits
Cash and deposits¥5.3bnat 2024-10-31StandaloneCash and deposits
Cash & equivalents¥6.8bnat 2025-12-31StandaloneCash and cash equivalents
Cash & equivalents¥5.3bnat 2024-10-31StandaloneCash and cash equivalents
Cash & equivalents¥4.6bnat 2023-10-31dStandaloneCash and cash equivalents
Cash & equivalents¥4.0bnat 2022-10-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥1.1bn2024-11-01 → 2025-12-31StandaloneNet cash provided by used in operating activities
Operating cash flow−¥1.3bn2023-11-01 → 2024-10-31StandaloneNet cash provided by used in operating activities
Operating cash flow−¥798m2022-11-01 → 2023-10-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥1.9bn2021-11-01 → 2022-10-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow¥73m2024-11-01 → 2025-12-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥67m2023-11-01 → 2024-10-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥426m2022-11-01 → 2023-10-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥994,0002021-11-01 → 2022-10-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥376m2024-11-01 → 2025-12-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥2.1bn2023-11-01 → 2024-10-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥1.8bn2022-11-01 → 2023-10-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥22m2021-11-01 → 2022-10-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥8.442024-11-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-49.432023-11-01 → 2024-10-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-106.812022-11-01 → 2023-10-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-128.992021-11-01 → 2022-10-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-18,900.012020-11-01 → 2021-10-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥8.272024-11-01 → 2025-12-31StandaloneDiluted earnings per share (5-year summary)
Net assets per share¥314.56at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥297.44at 2024-10-31StandaloneNet assets per share (5-year summary)
Net assets per share¥-353.31at 2023-10-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥-218.77at 2022-10-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥-71,821.21at 2021-10-31dStandaloneNet assets per share (5-year summary)
Equity ratio93.7%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio93.5%at 2024-10-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio91.9%at 2023-10-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio95.5%at 2022-10-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio97.0%at 2021-10-31dStandaloneEquity to asset ratio (5-year summary)
ROE2.8%2024-11-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
Shares issued22,858,200at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued22,225,400at 2024-10-31StandaloneTotal number of issued shares (5-year summary)
Shares issued10,952,000at 2023-10-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued13,690at 2022-10-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued13,690at 2021-10-31dStandaloneTotal number of issued shares (5-year summary)
Employees43at 2025-12-31StandaloneNumber of employees
Employees39at 2024-10-31StandaloneNumber of employees
Employees39at 2023-10-31dStandaloneNumber of employees
Employees35at 2022-10-31dStandaloneNumber of employees
Employees30at 2021-10-31dStandaloneNumber 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 · 880
ItemContextValueUnit
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember1353903000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_SubscriptionRightsToSharesMember-213000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember1353690000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember-2769747000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_RetainedEarningsMember-2769747000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_ShareholdersEquityMember6610833000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_SubscriptionRightsToSharesMember12416000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember6623249000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_CapitalStockMember1133314000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember6196711000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_OtherCapitalSurplusMember2050554000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_CapitalSurplusMember8247266000JPY
Issuance of new sharesexercise of subscription rights to sharesCurrentYearDuration_NonConsolidatedMember_CapitalStockMember194384000JPY
Issuance of new sharesexercise of subscription rights to sharesCurrentYearDuration_NonConsolidatedMember_LegalCapitalSurplusMember194384000JPY
Issuance of new sharesexercise of subscription rights to sharesCurrentYearDuration_NonConsolidatedMember_CapitalSurplusMember194384000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_CapitalStockMember194384000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_LegalCapitalSurplusMember194384000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_OtherCapitalSurplusMember－JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_CapitalSurplusMember194384000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_CapitalStockMember1327698000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_LegalCapitalSurplusMember6391095000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_OtherCapitalSurplusMember2050554000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_CapitalSurplusMember8441650000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember-2769747000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_RetainedEarningsMember-2769747000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_ShareholdersEquityMember6610833000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_SubscriptionRightsToSharesMember12416000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember6623249000JPY
Issuance of new sharesexercise of subscription rights to sharesCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember388768000JPY
Issuance of new sharesexercise of subscription rights to sharesCurrentYearDuration_NonConsolidatedMember388768000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember190608000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember_RetainedEarningsMember190608000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember190608000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember190608000JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember_SubscriptionRightsToSharesMember-7714000JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember-7714000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember190608000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_RetainedEarningsMember190608000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember579377000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_SubscriptionRightsToSharesMember-7714000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember571662000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember-2579138000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_RetainedEarningsMember-2579138000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_ShareholdersEquityMember7190210000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_SubscriptionRightsToSharesMember4702000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember7194912000JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember-818581000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember288985000JPY
Depreciation and amortization ope cfPrior1YearDuration_NonConsolidatedMember41818000JPY
Depreciation and amortization ope cfCurrentYearDuration_NonConsolidatedMember53011000JPY

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 2024-10-31pass rounding
balance sheet identitynon_consolidated 2025-12-31pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-10-31pass
statement vs summary · net assetsnon_consolidated 2024-10-31pass
statement vs summary · net assetsnon_consolidated 2025-12-31pass
statement vs summary · operating cash flownon_consolidated 2023-11-01/2024-10-31pass
statement vs summary · operating cash flownon_consolidated 2024-11-01/2025-12-31pass
statement vs summary · revenuenon_consolidated 2023-11-01/2024-10-31pass
statement vs summary · revenuenon_consolidated 2024-11-01/2025-12-31pass
statement vs summary · total assetsnon_consolidated 2024-10-31pass
statement vs summary · total assetsnon_consolidated 2025-12-31pass