Annual report
2334.TEDINET S100YS79
Period2025-04-01 → 2026-03-31
Filed2026-07-24
StandardJapan GAAP
ConsolidatedYes
Data checks17 of 17 passed
Amends S100YMZU. Amended by S100YSBS (2026-07-24).
Key figures · 98
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥14.2bn | 2025-04-01 → 2026-03-31 | Cons. | Net sales |
| Operating income | ¥211m | 2025-04-01 → 2026-03-31 | Cons. | Operating income |
| Ordinary income | −¥506m | 2025-04-01 → 2026-03-31 | Cons. | Ordinary income |
| Profit before tax | −¥522m | 2025-04-01 → 2026-03-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥528m | 2025-04-01 → 2026-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | −¥527m | 2025-04-01 → 2026-03-31 | Cons. | Profit loss |
| Total assets | ¥11.0bn | at 2026-03-31 | Cons. | Assets |
| Total liabilities | ¥7.5bn | at 2026-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥3.5bn | at 2026-03-31 | Cons. | Net assets |
| Net assets / equity | ¥311m | at 2025-03-31 | Cons. | Net assets |
| Cash and deposits | ¥1.3bn | at 2026-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.3bn | at 2026-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥376m | at 2025-03-31 | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥910m | 2025-04-01 → 2026-03-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥3.6bn | 2025-04-01 → 2026-03-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥3.7bn | 2025-04-01 → 2026-03-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥-15.34 | 2025-04-01 → 2026-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥85.1 | at 2026-03-31 | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 31.6% | at 2026-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Employees | 83 | at 2026-03-31 | Cons. | Number of employees |
| Revenue | ¥14.2bn | 2025-04-01 → 2026-03-31 | Standalone | Net sales |
| Revenue | ¥3.5bn | 2024-04-01 → 2025-03-31 | Standalone | Net sales |
| Revenue | ¥3.8bn | 2023-04-01 → 2024-03-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥3.6bn | 2022-04-01 → 2023-03-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥2.1bn | 2021-04-01 → 2022-03-31v | Standalone | Net sales (5-year summary) |
| Operating income | ¥241m | 2025-04-01 → 2026-03-31 | Standalone | Operating income |
| Operating income | −¥20m | 2024-04-01 → 2025-03-31 | Standalone | Operating income |
| Ordinary income | −¥510m | 2025-04-01 → 2026-03-31 | Standalone | Ordinary income |
| Ordinary income | −¥24m | 2024-04-01 → 2025-03-31 | Standalone | Ordinary income |
| Ordinary income | ¥44m | 2023-04-01 → 2024-03-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥54m | 2022-04-01 → 2023-03-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥44m | 2021-04-01 → 2022-03-31v | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥526m | 2025-04-01 → 2026-03-31 | Standalone | Income before income taxes |
| Profit before tax | −¥491m | 2024-04-01 → 2025-03-31 | Standalone | Income before income taxes |
| Net income | −¥530m | 2025-04-01 → 2026-03-31 | Standalone | Profit loss |
| Net income | −¥493m | 2024-04-01 → 2025-03-31 | Standalone | Profit loss |
| Net income | ¥37m | 2023-04-01 → 2024-03-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥37m | 2022-04-01 → 2023-03-31v | Standalone | Net income loss (5-year summary) |
| Net income | −¥147m | 2021-04-01 → 2022-03-31v | Standalone | Net income loss (5-year summary) |
| Total assets | ¥11.0bn | at 2026-03-31 | Standalone | Assets |
| Total assets | ¥1.0bn | at 2025-03-31 | Standalone | Assets |
| Total assets | ¥1.3bn | at 2024-03-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.4bn | at 2023-03-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥752m | at 2022-03-31v | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥7.5bn | at 2026-03-31 | Standalone | Liabilities |
| Total liabilities | ¥736m | at 2025-03-31 | Standalone | Liabilities |
| Net assets / equity | ¥3.5bn | at 2026-03-31 | Standalone | Net assets |
| Net assets / equity | ¥311m | at 2025-03-31 | Standalone | Net assets |
| Net assets / equity | ¥804m | at 2024-03-31v | Standalone | Net assets |
| Net assets / equity | ¥692m | at 2023-03-31v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥438m | at 2022-03-31v | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.3bn | at 2026-03-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥376m | at 2025-03-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥376m | at 2025-03-31 | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥258m | at 2024-03-31v | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥458m | at 2023-03-31v | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥392m | at 2022-03-31v | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥18m | 2024-04-01 → 2025-03-31 | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥95m | 2023-04-01 → 2024-03-31v | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥126m | 2022-04-01 → 2023-03-31v | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥1m | 2021-04-01 → 2022-03-31v | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥84m | 2024-04-01 → 2025-03-31 | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥340m | 2023-04-01 → 2024-03-31v | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥274m | 2022-04-01 → 2023-03-31v | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥72m | 2021-04-01 → 2022-03-31v | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥220m | 2024-04-01 → 2025-03-31 | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥46m | 2023-04-01 → 2024-03-31v | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥213m | 2022-04-01 → 2023-03-31v | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥42m | 2021-04-01 → 2022-03-31v | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-15.38 | 2025-04-01 → 2026-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-18.64 | 2024-04-01 → 2025-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥1.39 | 2023-04-01 → 2024-03-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥1.5 | 2022-04-01 → 2023-03-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-6.17 | 2021-04-01 → 2022-03-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥1.36 | 2023-04-01 → 2024-03-31v | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥1.49 | 2022-04-01 → 2023-03-31v | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥85.06 | at 2026-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥11.58 | at 2025-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥30.19 | at 2024-03-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥26.51 | at 2023-03-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥18.24 | at 2022-03-31v | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 31.7% | at 2026-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 29.3% | at 2025-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 59.8% | at 2024-03-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 47.4% | at 2023-03-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 58.1% | at 2022-03-31v | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 4.9% | 2023-04-01 → 2024-03-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 6.5% | 2022-04-01 → 2023-03-31v | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 41,023,920 | at 2026-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 26,489,920 | at 2025-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 26,489,920 | at 2024-03-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 25,920,590 | at 2023-03-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 23,962,340 | at 2022-03-31v | Standalone | Total number of issued shares (5-year summary) |
| Employees | 83 | at 2026-03-31 | Standalone | Number of employees |
| Employees | 100 | at 2025-03-31 | Standalone | Number of employees |
| Employees | 112 | at 2024-03-31v | Standalone | Number of employees |
| Employees | 90 | at 2023-03-31v | Standalone | Number of employees |
| Employees | 77 | at 2022-03-31v | 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 · 26
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | capex | 2025-04-01 → 2026-03-31 | ¥15m |
| Reconciling Itemsreconciling | segment assets | at 2026-03-31 | ¥1.4bn |
| A Idatacenterreportable segment | employees | at 2026-03-31 | 2 pure |
| A Idatacenterreportable segment | revenue | 2025-04-01 → 2026-03-31 | ¥10.1bn |
| A Idatacenterreportable segment | revenue external | 2025-04-01 → 2026-03-31 | ¥10.1bn |
| A Idatacenterreportable segment | segment assets | at 2026-03-31 | ¥3.6bn |
| A Idatacenterreportable segment | segment profit | 2025-04-01 → 2026-03-31 | ¥422m |
| Crypto Assetsreportable segment | capex | 2025-04-01 → 2026-03-31 | ¥16m |
| Crypto Assetsreportable segment | depreciation | 2025-04-01 → 2026-03-31 | ¥694,000 |
| Crypto Assetsreportable segment | employees | at 2026-03-31 | 6 pure |
| Crypto Assetsreportable segment | revenue | 2025-04-01 → 2026-03-31 | ¥46m |
| Crypto Assetsreportable segment | revenue external | 2025-04-01 → 2026-03-31 | ¥46m |
| Crypto Assetsreportable segment | segment assets | at 2026-03-31 | ¥5.5bn |
| Crypto Assetsreportable segment | segment profit | 2025-04-01 → 2026-03-31 | −¥78m |
| Internetmediareportable segment | depreciation | 2025-04-01 → 2026-03-31 | ¥14m |
| Internetmediareportable segment | revenue | 2025-04-01 → 2026-03-31 | ¥4.0bn |
| Internetmediareportable segment | revenue external | 2025-04-01 → 2026-03-31 | ¥4.0bn |
| Internetmediareportable segment | segment assets | at 2026-03-31 | ¥513m |
| Internetmediareportable segment | segment profit | 2025-04-01 → 2026-03-31 | −¥133m |
| —segment total | capex | 2025-04-01 → 2026-03-31 | ¥16m |
| —segment total | depreciation | 2025-04-01 → 2026-03-31 | ¥15m |
| —segment total | employees | at 2026-03-31 | 76 pure |
| —segment total | revenue | 2025-04-01 → 2026-03-31 | ¥14.2bn |
| —segment total | revenue external | 2025-04-01 → 2026-03-31 | ¥14.2bn |
| —segment total | segment assets | at 2026-03-31 | ¥9.6bn |
| —segment total | segment profit | 2025-04-01 → 2026-03-31 | ¥211m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,027
| Item | Context | Value | Unit |
|---|---|---|---|
| Ordinary income | CurrentYearDuration | -506405000 | JPY |
| Gain on sales of noncurrent assets ei | CurrentYearDuration | 4606000 | JPY |
| Gain on transfer of business ei | CurrentYearDuration | 25000000 | JPY |
| Gain on reversal of subscription rights to shares ei | CurrentYearDuration | 4200000 | JPY |
| Extraordinary income | CurrentYearDuration | 33807000 | JPY |
| Loss on valuation of investment securities el | CurrentYearDuration | 49764000 | JPY |
| Extraordinary loss | CurrentYearDuration | 49764000 | JPY |
| Income before income taxes | CurrentYearDuration | -522362000 | JPY |
| Income taxes current | CurrentYearDuration | 4295000 | JPY |
| Income taxes | CurrentYearDuration | 4295000 | JPY |
| Profit loss | CurrentYearDuration | -526657000 | JPY |
| Profit loss attributable to non controlling interests | CurrentYearDuration | 1547000 | JPY |
| Profit loss attributable to owners of parent | CurrentYearDuration | -528205000 | JPY |
| Profit loss | CurrentYearDuration | -526657000 | JPY |
| Valuation difference on available for sale securities net of tax oci | CurrentYearDuration | 13548000 | JPY |
| Other comprehensive income | CurrentYearDuration | 13548000 | JPY |
| Comprehensive income | CurrentYearDuration | -513109000 | JPY |
| Comprehensive income attributable to owners of the parent | CurrentYearDuration | -514656000 | JPY |
| Comprehensive income attributable to non controlling interests | CurrentYearDuration | 1547000 | JPY |
| Net assets | Prior1YearInstant_CapitalStockMember | 915331000 | JPY |
| Net assets | Prior1YearInstant_CapitalSurplusMember | 856958000 | JPY |
| Net assets | Prior1YearInstant_RetainedEarningsMember | -1465720000 | JPY |
| Net assets | Prior1YearInstant_TreasuryStockMember | -245000 | JPY |
| Net assets | Prior1YearInstant_ShareholdersEquityMember | 306323000 | JPY |
| Issuance of new shares | CurrentYearDuration_CapitalStockMember | 1847621000 | JPY |
| Issuance of new shares | CurrentYearDuration_CapitalSurplusMember | 1847621000 | JPY |
| Issuance of new shares | CurrentYearDuration_ShareholdersEquityMember | 3695242000 | JPY |
| Profit loss attributable to owners of parent | CurrentYearDuration_RetainedEarningsMember | -528205000 | JPY |
| Profit loss attributable to owners of parent | CurrentYearDuration_ShareholdersEquityMember | -528205000 | JPY |
| Total changes of items during the period | CurrentYearDuration_CapitalStockMember | 1847621000 | JPY |
| Total changes of items during the period | CurrentYearDuration_CapitalSurplusMember | 1847621000 | JPY |
| Total changes of items during the period | CurrentYearDuration_RetainedEarningsMember | -528205000 | JPY |
| Total changes of items during the period | CurrentYearDuration_TreasuryStockMember | － | JPY |
| Total changes of items during the period | CurrentYearDuration_ShareholdersEquityMember | 3167037000 | JPY |
| Net assets | CurrentYearInstant_CapitalStockMember | 2762952000 | JPY |
| Net assets | CurrentYearInstant_CapitalSurplusMember | 2704579000 | JPY |
| Net assets | CurrentYearInstant_RetainedEarningsMember | -1993925000 | JPY |
| Net assets | CurrentYearInstant_TreasuryStockMember | -245000 | JPY |
| Net assets | CurrentYearInstant_ShareholdersEquityMember | 3473360000 | JPY |
| Net assets | Prior1YearInstant_ValuationDifferenceOnAvailableForSaleSecuritiesMember | － | JPY |
| Net assets | Prior1YearInstant_ValuationAndTranslationAdjustmentsMember | － | JPY |
| Net assets | Prior1YearInstant_SubscriptionRightsToSharesMember | 4200000 | JPY |
| Net assets | Prior1YearInstant_NonControllingInterestsMember | － | JPY |
| Net assets | Prior1YearInstant | 310524000 | JPY |
| Issuance of new shares | CurrentYearDuration | 3695242000 | JPY |
| Profit loss attributable to owners of parent | CurrentYearDuration | -528205000 | JPY |
| Net changes of items other than shareholders equity | CurrentYearDuration_ValuationDifferenceOnAvailableForSaleSecuritiesMember | 13548000 | JPY |
| Net changes of items other than shareholders equity | CurrentYearDuration_ValuationAndTranslationAdjustmentsMember | 13548000 | JPY |
| Net changes of items other than shareholders equity | CurrentYearDuration_SubscriptionRightsToSharesMember | 5359000 | JPY |
| Net changes of items other than shareholders equity | CurrentYearDuration_NonControllingInterestsMember | 2047000 | 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 |
| 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 |