Annual report
228A.TEDINET S100VBKN
Period2023-12-01 → 2024-11-30
Filed2025-02-28
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Amended by S100VDRS (2025-03-12).
Key figures · 84
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.1bn | 2023-12-01 → 2024-11-30 | Standalone | Net sales |
| Revenue | ¥1.6bn | 2022-12-01 → 2023-11-30 | Standalone | Net sales |
| Revenue | ¥1.3bn | 2021-12-01 → 2022-11-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥752m | 2020-12-01 → 2021-11-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥863m | 2019-12-01 → 2020-11-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥734m | 2018-12-01 → 2019-11-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥214m | 2023-12-01 → 2024-11-30 | Standalone | Operating income |
| Operating income | ¥111m | 2022-12-01 → 2023-11-30 | Standalone | Operating income |
| Ordinary income | ¥211m | 2023-12-01 → 2024-11-30 | Standalone | Ordinary income |
| Ordinary income | ¥110m | 2022-12-01 → 2023-11-30 | Standalone | Ordinary income |
| Ordinary income | ¥132m | 2021-12-01 → 2022-11-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥71m | 2020-12-01 → 2021-11-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥81m | 2019-12-01 → 2020-11-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥36m | 2018-12-01 → 2019-11-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥211m | 2023-12-01 → 2024-11-30 | Standalone | Income before income taxes |
| Profit before tax | ¥109m | 2022-12-01 → 2023-11-30 | Standalone | Income before income taxes |
| Net income | ¥151m | 2023-12-01 → 2024-11-30 | Standalone | Profit loss |
| Net income | ¥96m | 2022-12-01 → 2023-11-30 | Standalone | Profit loss |
| Net income | ¥100m | 2021-12-01 → 2022-11-30d | Standalone | Net income loss (5-year summary) |
| Net income | ¥113m | 2020-12-01 → 2021-11-30d | Standalone | Net income loss (5-year summary) |
| Net income | −¥81m | 2019-12-01 → 2020-11-30d | Standalone | Net income loss (5-year summary) |
| Net income | −¥58m | 2018-12-01 → 2019-11-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥2.3bn | at 2024-11-30 | Standalone | Assets |
| Total assets | ¥1.1bn | at 2023-11-30 | Standalone | Assets |
| Total assets | ¥845m | at 2022-11-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥618m | at 2021-11-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥451m | at 2020-11-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥476m | at 2019-11-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥1.2bn | at 2024-11-30 | Standalone | Liabilities |
| Total liabilities | ¥939m | at 2023-11-30 | Standalone | Liabilities |
| Net assets / equity | ¥1.1bn | at 2024-11-30 | Standalone | Net assets |
| Net assets / equity | ¥157m | at 2023-11-30 | Standalone | Net assets |
| Net assets / equity | ¥61m | at 2022-11-30d | Standalone | Net assets |
| Net assets / equity | −¥38m | at 2021-11-30d | Standalone | Net assets (5-year summary) |
| Net assets / equity | −¥177m | at 2020-11-30d | Standalone | Net assets (5-year summary) |
| Net assets / equity | −¥95m | at 2019-11-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.8bn | at 2024-11-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥627m | at 2023-11-30 | Standalone | Cash and deposits |
| Cash & equivalents | ¥1.8bn | at 2024-11-30 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥627m | at 2023-11-30 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥464m | at 2022-11-30d | Standalone | Cash and cash equivalents |
| Operating cash flow | ¥439m | 2023-12-01 → 2024-11-30 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥279m | 2022-12-01 → 2023-11-30 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥306m | 2021-12-01 → 2022-11-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥70m | 2023-12-01 → 2024-11-30 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥60m | 2022-12-01 → 2023-11-30 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥127m | 2021-12-01 → 2022-11-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥771m | 2023-12-01 → 2024-11-30 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥55m | 2022-12-01 → 2023-11-30 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥63m | 2021-12-01 → 2022-11-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥83.16 | 2023-12-01 → 2024-11-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥58.42 | 2022-12-01 → 2023-11-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥60.88 | 2021-12-01 → 2022-11-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥3,452.36 | 2020-12-01 → 2021-11-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-2,518.59 | 2019-12-01 → 2020-11-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-1,779.94 | 2018-12-01 → 2019-11-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥79.16 | 2023-12-01 → 2024-11-30 | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥472.33 | at 2024-11-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥95.86 | at 2023-11-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥37.44 | at 2022-11-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-1,172.38 | at 2021-11-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-5,470.12 | at 2020-11-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-2,951.53 | at 2019-11-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 47.0% | at 2024-11-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 14.3% | at 2023-11-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 7.3% | at 2022-11-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | -6.2% | at 2021-11-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | -39.1% | at 2020-11-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | -20.0% | at 2019-11-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 24.4% | 2023-12-01 → 2024-11-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 87.7% | 2022-12-01 → 2023-11-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 870.3% | 2021-12-01 → 2022-11-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 2,285,300 | at 2024-11-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 32,808 | at 2023-11-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 32,808 | at 2022-11-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 32,808 | at 2021-11-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 32,308 | at 2020-11-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 32,308 | at 2019-11-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 104 | at 2024-11-30 | Standalone | Number of employees |
| Employees | 88 | at 2023-11-30 | Standalone | Number of employees |
| Employees | 72 | at 2022-11-30d | Standalone | Number of employees |
| Employees | 54 | at 2021-11-30d | Standalone | Number of employees |
| Employees | 50 | at 2020-11-30d | Standalone | Number of employees |
| Employees | 37 | at 2019-11-30d | 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.
All source rows · 768
| Item | Context | Value | Unit |
|---|---|---|---|
| Number of shares held | CurrentYearInstant_No3MajorShareholdersMember | 160000 | |
| Shareholding ratio | CurrentYearInstant_No3MajorShareholdersMember | 0.0700 | |
| Number of shares held | CurrentYearInstant_No4MajorShareholdersMember | 103400 | |
| Shareholding ratio | CurrentYearInstant_No4MajorShareholdersMember | 0.0452 | |
| Number of shares held | CurrentYearInstant_No5MajorShareholdersMember | 100000 | |
| Shareholding ratio | CurrentYearInstant_No5MajorShareholdersMember | 0.0437 | |
| Number of shares held | CurrentYearInstant_No6MajorShareholdersMember | 50000 | |
| Shareholding ratio | CurrentYearInstant_No6MajorShareholdersMember | 0.0218 | |
| Number of shares held | CurrentYearInstant_No7MajorShareholdersMember | 48700 | |
| Shareholding ratio | CurrentYearInstant_No7MajorShareholdersMember | 0.0213 | |
| Number of shares held | CurrentYearInstant_No8MajorShareholdersMember | 38800 | |
| Shareholding ratio | CurrentYearInstant_No8MajorShareholdersMember | 0.0169 | |
| Number of shares held | CurrentYearInstant_No9MajorShareholdersMember | 37300 | |
| Shareholding ratio | CurrentYearInstant_No9MajorShareholdersMember | 0.0163 | |
| Number of shares held | CurrentYearInstant_No10MajorShareholdersMember | 34600 | |
| Shareholding ratio | CurrentYearInstant_No10MajorShareholdersMember | 0.0151 | |
| Number of shares held | CurrentYearInstant | 1821700 | |
| Shareholding ratio | CurrentYearInstant | 0.7971 | |
| Number of shares issued shares voting rights | CurrentYearInstant_SharesWithNoVotingRightsMember | － | |
| Number of shares issued shares voting rights | CurrentYearInstant_SharesWithRestrictedVotingRightsTreasurySharesEtcMember | － | |
| Number of shares issued shares voting rights | CurrentYearInstant_SharesWithRestrictedVotingRightsOtherMember | － | |
| Number of voting rights issued shares voting rights | CurrentYearInstant_SharesWithRestrictedVotingRightsOtherMember | － | |
| Number of shares issued shares voting rights | CurrentYearInstant_SharesWithFullVotingRightsTreasurySharesEtcMember | － | |
| Number of shares issued shares voting rights | CurrentYearInstant_OrdinarySharesSharesWithFullVotingRightsOtherMember | 2284400 | |
| Number of voting rights issued shares voting rights | CurrentYearInstant_OrdinarySharesSharesWithFullVotingRightsOtherMember | 22844 | |
| Number of shares issued shares voting rights | CurrentYearInstant_OrdinarySharesSharesLessThanOneUnitMember | 900 | |
| Number of shares issued shares voting rights | CurrentYearInstant | 2285300 | |
| Number of voting rights issued shares voting rights | CurrentYearInstant | 22844 | |
| Number of male directors and other officers | FilingDateInstant | 8 | |
| Number of female directors and other officers | FilingDateInstant | 1 | |
| Ratio of female directors and other officers | FilingDateInstant | 0.111 | |
| Number of shares held ordinary shares information about directors and corporate auditors | FilingDateInstant_jpcrp030000-asr_E39846-000SatomiKazunoriMember | 1034900 | |
| Number of shares held ordinary shares information about directors and corporate auditors | FilingDateInstant_jpcrp030000-asr_E39846-000YasukawaTakahideMember | 100000 | |
| Number of shares held ordinary shares information about directors and corporate auditors | FilingDateInstant_jpcrp030000-asr_E39846-000YoshidaJunichiMember | 5000 | |
| Number of shares held ordinary shares information about directors and corporate auditors | FilingDateInstant_jpcrp030000-asr_E39846-000MiyazawaSatoruMember | 10000 | |
| Number of shares held ordinary shares information about directors and corporate auditors | FilingDateInstant_jpcrp030000-asr_E39846-000UchidaKenjiMember | － | |
| Number of shares held ordinary shares information about directors and corporate auditors | FilingDateInstant_jpcrp030000-asr_E39846-000NagaiToshihitoMember | － | |
| Number of shares held ordinary shares information about directors and corporate auditors | FilingDateInstant_jpcrp030000-asr_E39846-000SawanoToshiroMember | 2500 | |
| Number of shares held ordinary shares information about directors and corporate auditors | FilingDateInstant_jpcrp030000-asr_E39846-000OtsukaIchiroMember | － | |
| Number of shares held ordinary shares information about directors and corporate auditors | FilingDateInstant_jpcrp030000-asr_E39846-000SawadaShizukaMember | － | |
| Number of shares held ordinary shares information about directors and corporate auditors | FilingDateInstant | 1152400 | |
| Audit fees reporting company | Prior1YearDuration | 15000000 | JPY |
| Non audit fees reporting company | Prior1YearDuration | － | JPY |
| Audit fees reporting company | CurrentYearDuration | 20175000 | JPY |
| Non audit fees reporting company | CurrentYearDuration | 1500000 | JPY |
| Audit fees reporting company network firms | Prior1YearDuration | － | JPY |
| Non audit fees reporting company network firms | Prior1YearDuration | － | JPY |
| Audit fees reporting company network firms | CurrentYearDuration | － | JPY |
| Non audit fees reporting company network firms | CurrentYearDuration | 5300000 | JPY |
| Total amount of remuneration etc remuneration etc by category of directors and other officers | CurrentYearDuration_DirectorsExcludingOutsideDirectorsMember | 73740000 | 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 · 13 of 13 passed
| 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 · operating cash flow | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |