Annual report
2321.TEDINET S100W9FI
Period2024-04-01 → 2025-03-31
Filed2025-06-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 138
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥824m | 2024-04-01 → 2025-03-31 | Cons. | Net sales |
| Revenue | ¥890m | 2023-04-01 → 2024-03-31 | Cons. | Net sales |
| Revenue | ¥764m | 2022-04-01 → 2023-03-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥378m | 2021-04-01 → 2022-03-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥310m | 2020-04-01 → 2021-03-31d | Cons. | Net sales (5-year summary) |
| Operating income | ¥29m | 2024-04-01 → 2025-03-31 | Cons. | Operating income |
| Operating income | −¥164m | 2023-04-01 → 2024-03-31 | Cons. | Operating income |
| Ordinary income | −¥58m | 2024-04-01 → 2025-03-31 | Cons. | Ordinary income |
| Ordinary income | −¥168m | 2023-04-01 → 2024-03-31 | Cons. | Ordinary income |
| Ordinary income | −¥52m | 2022-04-01 → 2023-03-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥34m | 2021-04-01 → 2022-03-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥37m | 2020-04-01 → 2021-03-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | −¥55m | 2024-04-01 → 2025-03-31 | Cons. | Income before income taxes |
| Profit before tax | −¥335m | 2023-04-01 → 2024-03-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥81m | 2024-04-01 → 2025-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥317m | 2023-04-01 → 2024-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥59m | 2022-04-01 → 2023-03-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥29m | 2021-04-01 → 2022-03-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥54m | 2020-04-01 → 2021-03-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | −¥62m | 2024-04-01 → 2025-03-31 | Cons. | Profit loss |
| Net income | −¥348m | 2023-04-01 → 2024-03-31 | Cons. | Profit loss |
| Total assets | ¥1.7bn | at 2025-03-31 | Cons. | Assets |
| Total assets | ¥515m | at 2024-03-31 | Cons. | Assets |
| Total assets | ¥773m | at 2023-03-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥820m | at 2022-03-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥418m | at 2021-03-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥418m | at 2025-03-31 | Cons. | Liabilities |
| Total liabilities | ¥344m | at 2024-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥1.3bn | at 2025-03-31 | Cons. | Net assets |
| Net assets / equity | ¥172m | at 2024-03-31 | Cons. | Net assets |
| Net assets / equity | ¥495m | at 2023-03-31v | Cons. | Net assets |
| Net assets / equity | ¥556m | at 2022-03-31v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥205m | at 2021-03-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.4bn | at 2025-03-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥206m | at 2024-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.4bn | at 2025-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥206m | at 2024-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥157m | at 2023-03-31v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥293m | at 2022-03-31v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥217m | at 2021-03-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥61m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥65m | 2023-04-01 → 2024-03-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥45m | 2022-04-01 → 2023-03-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥9m | 2021-04-01 → 2022-03-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥47m | 2020-04-01 → 2021-03-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥14m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥30m | 2023-04-01 → 2024-03-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥78m | 2022-04-01 → 2023-03-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥40m | 2021-04-01 → 2022-03-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥24m | 2020-04-01 → 2021-03-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥1.2bn | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥14m | 2023-04-01 → 2024-03-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥12m | 2022-04-01 → 2023-03-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥26m | 2021-04-01 → 2022-03-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥13m | 2020-04-01 → 2021-03-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-2.62 | 2024-04-01 → 2025-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-10.28 | 2023-04-01 → 2024-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-1.94 | 2022-04-01 → 2023-03-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-1.02 | 2021-04-01 → 2022-03-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥1.97 | 2020-04-01 → 2021-03-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥1.97 | 2020-04-01 → 2021-03-31d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥27.17 | at 2025-03-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥4.25 | at 2024-03-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥13.81 | at 2023-03-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥15.75 | at 2022-03-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥7.41 | at 2021-03-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 72.0% | at 2025-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 25.4% | at 2024-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 54.8% | at 2023-03-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 58.9% | at 2022-03-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 48.8% | at 2021-03-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 31.9% | 2020-04-01 → 2021-03-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 48 | at 2025-03-31 | Cons. | Number of employees |
| Employees | 52 | at 2024-03-31 | Cons. | Number of employees |
| Employees | 48 | at 2023-03-31v | Cons. | Number of employees |
| Employees | 46 | at 2022-03-31v | Cons. | Number of employees |
| Employees | 16 | at 2021-03-31d | Cons. | Number of employees |
| Revenue | ¥265m | 2024-04-01 → 2025-03-31 | Standalone | Net sales |
| Revenue | ¥233m | 2023-04-01 → 2024-03-31 | Standalone | Net sales |
| Revenue | ¥163m | 2022-04-01 → 2023-03-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥163m | 2021-04-01 → 2022-03-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥156m | 2020-04-01 → 2021-03-31d | Standalone | Net sales (5-year summary) |
| Operating income | −¥38m | 2024-04-01 → 2025-03-31 | Standalone | Operating income |
| Operating income | −¥105m | 2023-04-01 → 2024-03-31 | Standalone | Operating income |
| Ordinary income | −¥125m | 2024-04-01 → 2025-03-31 | Standalone | Ordinary income |
| Ordinary income | −¥109m | 2023-04-01 → 2024-03-31 | Standalone | Ordinary income |
| Ordinary income | −¥39m | 2022-04-01 → 2023-03-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥9m | 2021-04-01 → 2022-03-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥42m | 2020-04-01 → 2021-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥122m | 2024-04-01 → 2025-03-31 | Standalone | Income before income taxes |
| Profit before tax | −¥387m | 2023-04-01 → 2024-03-31 | Standalone | Income before income taxes |
| Net income | −¥123m | 2024-04-01 → 2025-03-31 | Standalone | Profit loss |
| Net income | −¥388m | 2023-04-01 → 2024-03-31 | Standalone | Profit loss |
| Net income | −¥40m | 2022-04-01 → 2023-03-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥17m | 2021-04-01 → 2022-03-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥62m | 2020-04-01 → 2021-03-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥1.5bn | at 2025-03-31 | Standalone | Assets |
| Total assets | ¥245m | at 2024-03-31 | Standalone | Assets |
| Total assets | ¥601m | at 2023-03-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥636m | at 2022-03-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥329m | at 2021-03-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥329m | at 2025-03-31 | Standalone | Liabilities |
| Total liabilities | ¥176m | at 2024-03-31 | Standalone | Liabilities |
| Net assets / equity | ¥1.1bn | at 2025-03-31 | Standalone | Net assets |
| Net assets / equity | ¥69m | at 2024-03-31 | Standalone | Net assets |
| Net assets / equity | ¥433m | at 2023-03-31v | Standalone | Net assets |
| Net assets / equity | ¥472m | at 2022-03-31v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥147m | at 2021-03-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.3bn | at 2025-03-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥53m | at 2024-03-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥-3.96 | 2024-04-01 → 2025-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-12.57 | 2023-04-01 → 2024-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-1.3 | 2022-04-01 → 2023-03-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥0.59 | 2021-04-01 → 2022-03-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥2.26 | 2020-04-01 → 2021-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥2.26 | 2020-04-01 → 2021-03-31d | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥24.87 | at 2025-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥2.21 | at 2024-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥14.06 | at 2023-03-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥15.36 | at 2022-03-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥5.3 | at 2021-03-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 77.3% | at 2025-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 27.9% | at 2024-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 71.7% | at 2023-03-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 74.1% | at 2022-03-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 44.4% | at 2021-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 5.5% | 2021-04-01 → 2022-03-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 57.7% | 2020-04-01 → 2021-03-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 45,263,599 | at 2025-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 30,873,299 | at 2024-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 30,673,299 | at 2023-03-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 30,673,299 | at 2022-03-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 27,561,789 | at 2021-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 17 | at 2025-03-31 | Standalone | Number of employees |
| Employees | 17 | at 2024-03-31 | Standalone | Number of employees |
| Employees | 10 | at 2023-03-31v | Standalone | Number of employees |
| Employees | 7 | at 2022-03-31v | Standalone | Number of employees |
| Employees | 7 | at 2021-03-31d | 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.
Segments · 1
| Segment | Item | Period | Value |
|---|---|---|---|
| SFJPreportable segment | employees | at 2025-03-31 | 37 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,099
| Item | Context | Value | Unit |
|---|---|---|---|
| Long term advances received | Prior1YearInstant | － | JPY |
| Long term advances received | CurrentYearInstant | 11726000 | JPY |
| Noncurrent liabilities | Prior1YearInstant | 156241000 | JPY |
| Noncurrent liabilities | CurrentYearInstant | 167967000 | JPY |
| Liabilities | Prior1YearInstant | 343750000 | JPY |
| Liabilities | CurrentYearInstant | 417835000 | JPY |
| Capital stock | Prior1YearInstant | 22224000 | JPY |
| Capital stock | CurrentYearInstant | 612226000 | JPY |
| Capital surplus | Prior1YearInstant | 394088000 | JPY |
| Capital surplus | CurrentYearInstant | 984090000 | JPY |
| Retained earnings | Prior1YearInstant | -285108000 | JPY |
| Retained earnings | CurrentYearInstant | -366273000 | JPY |
| Treasury stock | Prior1YearInstant | -64000 | JPY |
| Treasury stock | CurrentYearInstant | -64000 | JPY |
| Shareholders equity | Prior1YearInstant | 131139000 | JPY |
| Shareholders equity | CurrentYearInstant | 1229978000 | JPY |
| Subscription rights to shares | Prior1YearInstant | 1211000 | JPY |
| Subscription rights to shares | CurrentYearInstant | 1211000 | JPY |
| Non controlling interests | Prior1YearInstant | 39352000 | JPY |
| Non controlling interests | CurrentYearInstant | 58234000 | JPY |
| Net assets | Prior1YearInstant | 171703000 | JPY |
| Net assets | CurrentYearInstant | 1289423000 | JPY |
| Liabilities and net assets | Prior1YearInstant | 515453000 | JPY |
| Liabilities and net assets | CurrentYearInstant | 1707258000 | JPY |
| Net sales | Prior1YearDuration | 889515000 | JPY |
| Net sales | CurrentYearDuration | 823600000 | JPY |
| Cost of sales | Prior1YearDuration | 603893000 | JPY |
| Cost of sales | CurrentYearDuration | 415362000 | JPY |
| Gross profit | Prior1YearDuration | 285621000 | JPY |
| Gross profit | CurrentYearDuration | 408238000 | JPY |
| Selling general and administrative expenses | Prior1YearDuration | 450032000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration | 379567000 | JPY |
| Operating income | Prior1YearDuration | -164411000 | JPY |
| Operating income | CurrentYearDuration | 28670000 | JPY |
| Interest income noi | Prior1YearDuration | 136000 | JPY |
| Interest income noi | CurrentYearDuration | 112000 | JPY |
| Reversal of allowance for doubtful accounts noi | Prior1YearDuration | － | JPY |
| Reversal of allowance for doubtful accounts noi | CurrentYearDuration | 11756000 | JPY |
| Other noi | Prior1YearDuration | 77000 | JPY |
| Other noi | CurrentYearDuration | 13000 | JPY |
| Non operating income | Prior1YearDuration | 213000 | JPY |
| Non operating income | CurrentYearDuration | 11882000 | JPY |
| Interest expenses noe | Prior1YearDuration | 248000 | JPY |
| Interest expenses noe | CurrentYearDuration | 67000 | JPY |
| Provision of allowance for doubtful accounts noe | Prior1YearDuration | 3886000 | JPY |
| Provision of allowance for doubtful accounts noe | CurrentYearDuration | － | JPY |
| Stock issuance cost noe | Prior1YearDuration | － | JPY |
| Stock issuance cost noe | CurrentYearDuration | 4465000 | JPY |
| Commission fee noe | Prior1YearDuration | － | JPY |
| Commission fee noe | CurrentYearDuration | 93768000 | 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 · 24 of 24 passed
| balance sheet identity | pass |
| balance sheet identity | pass |
| balance sheet identity | pass rounding |
| balance sheet identity | pass |
| 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 |