Tokyo Tape
Sign in
← Roxx

Annual report

241A.TEDINET S100XBM6
Period2023-10-01 → 2024-09-30
Filed2025-12-19
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed

Amends S100UYEK. Amended by S100XBXL (2025-12-19).

Key figures · 69
MetricValuePeriodScopeSource row
Revenue¥3.5bn2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥2.1bn2022-10-01 → 2023-09-30StandaloneNet sales
Revenue¥1.2bn2021-10-01 → 2022-09-30dStandaloneNet sales (5-year summary)
Revenue¥886m2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Revenue¥580m2019-10-01 → 2020-09-30dStandaloneNet sales (5-year summary)
Operating income−¥470m2023-10-01 → 2024-09-30StandaloneOperating income
Operating income−¥746m2022-10-01 → 2023-09-30StandaloneOperating income
Ordinary income−¥498m2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income−¥743m2022-10-01 → 2023-09-30StandaloneOrdinary income
Ordinary income−¥749m2021-10-01 → 2022-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥597m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥468m2019-10-01 → 2020-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥498m2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Profit before tax−¥743m2022-10-01 → 2023-09-30StandaloneIncome before income taxes
Net income−¥500m2023-10-01 → 2024-09-30StandaloneProfit loss
Net income−¥746m2022-10-01 → 2023-09-30StandaloneProfit loss
Net income−¥842m2021-10-01 → 2022-09-30dStandaloneNet income loss (5-year summary)
Net income−¥589m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Net income−¥472m2019-10-01 → 2020-09-30dStandaloneNet income loss (5-year summary)
Total assets¥3.7bnat 2024-09-30StandaloneAssets
Total assets¥1.5bnat 2023-09-30StandaloneAssets
Total assets¥1.7bnat 2022-09-30dStandaloneTotal assets (5-year summary)
Total assets¥1.4bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total assets¥1.6bnat 2020-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥2.8bnat 2024-09-30StandaloneLiabilities
Total liabilities¥1.2bnat 2023-09-30StandaloneLiabilities
Net assets / equity¥904mat 2024-09-30StandaloneNet assets
Net assets / equity¥313mat 2023-09-30StandaloneNet assets
Net assets / equity¥924mat 2022-09-30dStandaloneNet assets
Net assets / equity¥759mat 2021-09-30dStandaloneNet assets (5-year summary)
Net assets / equity¥1.1bnat 2020-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥2.6bnat 2024-09-30StandaloneCash and deposits
Cash and deposits¥782mat 2023-09-30StandaloneCash and deposits
Cash & equivalents¥2.6bnat 2024-09-30StandaloneCash and cash equivalents
Cash & equivalents¥782mat 2023-09-30StandaloneCash and cash equivalents
Cash & equivalents¥1.2bnat 2022-09-30dStandaloneCash and cash equivalents
Operating cash flow−¥607m2023-10-01 → 2024-09-30StandaloneNet cash provided by used in operating activities
Operating cash flow−¥488m2022-10-01 → 2023-09-30StandaloneNet cash provided by used in operating activities
Operating cash flow−¥750m2021-10-01 → 2022-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥56m2023-10-01 → 2024-09-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥51m2022-10-01 → 2023-09-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥120m2021-10-01 → 2022-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥2.5bn2023-10-01 → 2024-09-30StandaloneNet cash provided by used in financing activities
Financing cash flow¥118m2022-10-01 → 2023-09-30StandaloneNet cash provided by used in financing activities
Financing cash flow¥973m2021-10-01 → 2022-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥-73.122023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-111.812022-10-01 → 2023-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-137.362021-10-01 → 2022-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-101.752020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-476,282.662019-10-01 → 2020-09-30dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥124.12at 2024-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥46.55at 2023-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥139.91at 2022-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥129.37at 2021-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,013,837.52at 2020-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio24.4%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio21.0%at 2023-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio55.4%at 2022-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio54.8%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio72.6%at 2020-09-30dStandaloneEquity to asset ratio (5-year summary)
Shares issued2,965,000at 2023-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued2,965,000at 2022-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,965,000at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued593at 2020-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees285at 2024-09-30StandaloneNumber of employees
Employees212at 2023-09-30StandaloneNumber of employees
Employees131at 2022-09-30dStandaloneNumber of employees
Employees112at 2021-09-30dStandaloneNumber of employees
Employees72at 2020-09-30dStandaloneNumber 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 · 800
ItemContextValueUnit
Subscription rights to sharesPrior1YearInstant_NonConsolidatedMember1298000JPY
Subscription rights to sharesCurrentYearInstant_NonConsolidatedMember1298000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember313113000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember904058000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember1484617000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember3696334000JPY
Net salesPrior1YearDuration_NonConsolidatedMember2075781000JPY
Net salesCurrentYearDuration_NonConsolidatedMember3476794000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember335101000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember496266000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember1740680000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember2980527000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember2486793000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember3450567000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember-746113000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember-470040000JPY
Point return income noiPrior1YearDuration_NonConsolidatedMember5642000JPY
Point return income noiCurrentYearDuration_NonConsolidatedMember15516000JPY
Other noiPrior1YearDuration_NonConsolidatedMember945000JPY
Other noiCurrentYearDuration_NonConsolidatedMember3169000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember6587000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember18685000JPY
Interest expenses noePrior1YearDuration_NonConsolidatedMember1958000JPY
Interest expenses noeCurrentYearDuration_NonConsolidatedMember25642000JPY
Stock issuance cost noePrior1YearDuration_NonConsolidatedMember555000JPY
Stock issuance cost noeCurrentYearDuration_NonConsolidatedMember8436000JPY
Guarantee commission noePrior1YearDuration_NonConsolidatedMember671000JPY
Guarantee commission noeCurrentYearDuration_NonConsolidatedMember660000JPY
Listing expenses noePrior1YearDuration_NonConsolidatedMember－JPY
Listing expenses noeCurrentYearDuration_NonConsolidatedMember11557000JPY
Other noePrior1YearDuration_NonConsolidatedMember241000JPY
Other noeCurrentYearDuration_NonConsolidatedMember－JPY
Non operating expensesPrior1YearDuration_NonConsolidatedMember3426000JPY
Non operating expensesCurrentYearDuration_NonConsolidatedMember46297000JPY
Ordinary incomePrior1YearDuration_NonConsolidatedMember-742951000JPY
Ordinary incomeCurrentYearDuration_NonConsolidatedMember-497651000JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember-742951000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember-497651000JPY
Income taxes currentPrior1YearDuration_NonConsolidatedMember3407000JPY
Income taxes currentCurrentYearDuration_NonConsolidatedMember2290000JPY
Income taxesPrior1YearDuration_NonConsolidatedMember3407000JPY
Income taxesCurrentYearDuration_NonConsolidatedMember2290000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember-746359000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember-499941000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalStockMember99000000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember2213029000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_OtherCapitalSurplusMember－JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalSurplusMember2213029000JPY
Issuance of new sharesPrior1YearDuration_NonConsolidatedMember_CapitalStockMember67404000JPY
Issuance of new sharesPrior1YearDuration_NonConsolidatedMember_LegalCapitalSurplusMember67404000JPY

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 2023-09-30pass
balance sheet identitynon_consolidated 2024-09-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2022-09-30pass
statement vs summary · net assetsnon_consolidated 2023-09-30pass
statement vs summary · net assetsnon_consolidated 2024-09-30pass
statement vs summary · operating cash flownon_consolidated 2022-10-01/2023-09-30pass
statement vs summary · operating cash flownon_consolidated 2023-10-01/2024-09-30pass
statement vs summary · revenuenon_consolidated 2022-10-01/2023-09-30pass
statement vs summary · revenuenon_consolidated 2023-10-01/2024-09-30pass
statement vs summary · total assetsnon_consolidated 2023-09-30pass
statement vs summary · total assetsnon_consolidated 2024-09-30pass