Annual report
2459.TEDINET S100YY3G
Period2025-06-01 → 2026-05-31
Filed2026-08-24
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 135
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥255m | 2025-06-01 → 2026-05-31 | Cons. | Net sales |
| Revenue | ¥271m | 2024-06-01 → 2025-05-31 | Cons. | Net sales |
| Revenue | ¥441m | 2023-06-01 → 2024-05-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥455m | 2022-06-01 → 2023-05-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥500m | 2021-06-01 → 2022-05-31v | Cons. | Net sales (5-year summary) |
| Operating income | −¥57m | 2025-06-01 → 2026-05-31 | Cons. | Operating income |
| Operating income | −¥105m | 2024-06-01 → 2025-05-31 | Cons. | Operating income |
| Ordinary income | −¥51m | 2025-06-01 → 2026-05-31 | Cons. | Ordinary income |
| Ordinary income | −¥93m | 2024-06-01 → 2025-05-31 | Cons. | Ordinary income |
| Ordinary income | −¥85m | 2023-06-01 → 2024-05-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥78m | 2022-06-01 → 2023-05-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥3m | 2021-06-01 → 2022-05-31v | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | −¥42m | 2025-06-01 → 2026-05-31 | Cons. | Income before income taxes |
| Profit before tax | −¥114m | 2024-06-01 → 2025-05-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥42m | 2025-06-01 → 2026-05-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥115m | 2024-06-01 → 2025-05-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥139m | 2023-06-01 → 2024-05-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥89m | 2022-06-01 → 2023-05-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥4m | 2021-06-01 → 2022-05-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | −¥42m | 2025-06-01 → 2026-05-31 | Cons. | Profit loss |
| Net income | −¥115m | 2024-06-01 → 2025-05-31 | Cons. | Profit loss |
| Total assets | ¥669m | at 2026-05-31 | Cons. | Assets |
| Total assets | ¥760m | at 2025-05-31 | Cons. | Assets |
| Total assets | ¥953m | at 2024-05-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥994m | at 2023-05-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥1.0bn | at 2022-05-31v | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥362m | at 2026-05-31 | Cons. | Liabilities |
| Total liabilities | ¥425m | at 2025-05-31 | Cons. | Liabilities |
| Net assets / equity | ¥307m | at 2026-05-31 | Cons. | Net assets |
| Net assets / equity | ¥335m | at 2025-05-31 | Cons. | Net assets |
| Net assets / equity | ¥454m | at 2024-05-31v | Cons. | Net assets |
| Net assets / equity | ¥572m | at 2023-05-31v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥642m | at 2022-05-31v | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥422m | at 2026-05-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥443m | at 2025-05-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥422m | at 2026-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥443m | at 2025-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥506m | at 2024-05-31v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥546m | at 2023-05-31v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥567m | at 2022-05-31v | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥38m | 2025-06-01 → 2026-05-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥47m | 2024-06-01 → 2025-05-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥122m | 2023-06-01 → 2024-05-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥92m | 2022-06-01 → 2023-05-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥21m | 2021-06-01 → 2022-05-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | ¥28m | 2025-06-01 → 2026-05-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥2m | 2024-06-01 → 2025-05-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥40m | 2023-06-01 → 2024-05-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥28m | 2022-06-01 → 2023-05-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥41m | 2021-06-01 → 2022-05-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥16m | 2025-06-01 → 2026-05-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥17m | 2024-06-01 → 2025-05-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥27m | 2023-06-01 → 2024-05-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥26m | 2022-06-01 → 2023-05-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥60m | 2021-06-01 → 2022-05-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-5.64 | 2025-06-01 → 2026-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-15.35 | 2024-06-01 → 2025-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-18.46 | 2023-06-01 → 2024-05-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-11.87 | 2022-06-01 → 2023-05-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥0.53 | 2021-06-01 → 2022-05-31v | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥40.96 | at 2026-05-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥44.6 | at 2025-05-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥60.49 | at 2024-05-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥76.23 | at 2023-05-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥85.58 | at 2022-05-31v | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 46.0% | at 2026-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 44.0% | at 2025-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 47.6% | at 2024-05-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 57.5% | at 2023-05-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 62.1% | at 2022-05-31v | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 0.6% | 2021-06-01 → 2022-05-31v | Cons. | Rate of return on equity (5-year summary) |
| Employees | 21 | at 2026-05-31 | Cons. | Number of employees |
| Employees | 23 | at 2025-05-31 | Cons. | Number of employees |
| Employees | 49 | at 2024-05-31v | Cons. | Number of employees |
| Employees | 60 | at 2023-05-31v | Cons. | Number of employees |
| Employees | 65 | at 2022-05-31v | Cons. | Number of employees |
| Revenue | ¥204m | 2025-06-01 → 2026-05-31 | Standalone | Net sales |
| Revenue | ¥237m | 2024-06-01 → 2025-05-31 | Standalone | Net sales |
| Revenue | ¥341m | 2023-06-01 → 2024-05-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥326m | 2022-06-01 → 2023-05-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥388m | 2021-06-01 → 2022-05-31v | Standalone | Net sales (5-year summary) |
| Operating income | −¥45m | 2025-06-01 → 2026-05-31 | Standalone | Operating income |
| Operating income | −¥89m | 2024-06-01 → 2025-05-31 | Standalone | Operating income |
| Ordinary income | −¥54m | 2025-06-01 → 2026-05-31 | Standalone | Ordinary income |
| Ordinary income | −¥126m | 2024-06-01 → 2025-05-31 | Standalone | Ordinary income |
| Ordinary income | −¥29m | 2023-06-01 → 2024-05-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥49m | 2022-06-01 → 2023-05-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥22m | 2021-06-01 → 2022-05-31v | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥45m | 2025-06-01 → 2026-05-31 | Standalone | Income before income taxes |
| Profit before tax | −¥130m | 2024-06-01 → 2025-05-31 | Standalone | Income before income taxes |
| Net income | −¥46m | 2025-06-01 → 2026-05-31 | Standalone | Profit loss |
| Net income | −¥130m | 2024-06-01 → 2025-05-31 | Standalone | Profit loss |
| Net income | −¥69m | 2023-06-01 → 2024-05-31v | Standalone | Net income loss (5-year summary) |
| Net income | −¥113m | 2022-06-01 → 2023-05-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥33m | 2021-06-01 → 2022-05-31v | Standalone | Net income loss (5-year summary) |
| Total assets | ¥615m | at 2026-05-31 | Standalone | Assets |
| Total assets | ¥722m | at 2025-05-31 | Standalone | Assets |
| Total assets | ¥888m | at 2024-05-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥888m | at 2023-05-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥975m | at 2022-05-31v | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥322m | at 2026-05-31 | Standalone | Liabilities |
| Total liabilities | ¥385m | at 2025-05-31 | Standalone | Liabilities |
| Net assets / equity | ¥293m | at 2026-05-31 | Standalone | Net assets |
| Net assets / equity | ¥336m | at 2025-05-31 | Standalone | Net assets |
| Net assets / equity | ¥470m | at 2024-05-31v | Standalone | Net assets |
| Net assets / equity | ¥535m | at 2023-05-31v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥647m | at 2022-05-31v | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥220m | at 2026-05-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥312m | at 2025-05-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥-6.08 | 2025-06-01 → 2026-05-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-17.38 | 2024-06-01 → 2025-05-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-9.13 | 2023-06-01 → 2024-05-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-15 | 2022-06-01 → 2023-05-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥4.36 | 2021-06-01 → 2022-05-31v | Standalone | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥39.09 | at 2026-05-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥44.8 | at 2025-05-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥62.58 | at 2024-05-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥71.27 | at 2023-05-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥86.19 | at 2022-05-31v | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 47.7% | at 2026-05-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 46.6% | at 2025-05-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 52.9% | at 2024-05-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 60.3% | at 2023-05-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 66.4% | at 2022-05-31v | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 5.2% | 2021-06-01 → 2022-05-31v | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 7,502,800 | at 2026-05-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 7,502,800 | at 2025-05-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 7,502,800 | at 2024-05-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 7,502,800 | at 2023-05-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 7,502,800 | at 2022-05-31v | Standalone | Total number of issued shares (5-year summary) |
| Employees | 21 | at 2026-05-31 | Standalone | Number of employees |
| Employees | 23 | at 2025-05-31 | Standalone | Number of employees |
| Employees | 32 | at 2024-05-31v | Standalone | Number of employees |
| Employees | 35 | at 2023-05-31v | Standalone | Number of employees |
| Employees | 41 | at 2022-05-31v | 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 · 1
| Segment | Item | Period | Value |
|---|---|---|---|
| Marketing Businessreportable segment | employees | at 2026-05-31 | 21 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,170
| Item | Context | Value | Unit |
|---|---|---|---|
| Accounts payable other | CurrentYearInstant | 33194000 | JPY |
| Accrued expenses | Prior1YearInstant | 14822000 | JPY |
| Accrued expenses | CurrentYearInstant | 13240000 | JPY |
| Income taxes payable | Prior1YearInstant | 290000 | JPY |
| Income taxes payable | CurrentYearInstant | 290000 | JPY |
| Advances received | Prior1YearInstant | 15871000 | JPY |
| Advances received | CurrentYearInstant | 1760000 | JPY |
| Provision for shareholder benefit program cl | Prior1YearInstant | 38733000 | JPY |
| Provision for shareholder benefit program cl | CurrentYearInstant | － | JPY |
| Other cl | Prior1YearInstant | 6028000 | JPY |
| Other cl | CurrentYearInstant | 18536000 | JPY |
| Current liabilities | Prior1YearInstant | 207231000 | JPY |
| Current liabilities | CurrentYearInstant | 162980000 | JPY |
| Long term loans payable | Prior1YearInstant | 208686000 | JPY |
| Long term loans payable | CurrentYearInstant | 186566000 | JPY |
| Deferred tax liabilities | Prior1YearInstant | 3901000 | JPY |
| Deferred tax liabilities | CurrentYearInstant | 6359000 | JPY |
| Long term advances received | Prior1YearInstant | 5655000 | JPY |
| Long term advances received | CurrentYearInstant | 5633000 | JPY |
| Noncurrent liabilities | Prior1YearInstant | 218243000 | JPY |
| Noncurrent liabilities | CurrentYearInstant | 198559000 | JPY |
| Liabilities | Prior1YearInstant | 425474000 | JPY |
| Liabilities | CurrentYearInstant | 361540000 | JPY |
| Capital stock | Prior1YearInstant | 100000000 | JPY |
| Capital stock | CurrentYearInstant | 100000000 | JPY |
| Capital surplus | Prior1YearInstant | 538774000 | JPY |
| Capital surplus | CurrentYearInstant | 538774000 | JPY |
| Retained earnings | Prior1YearInstant | -377873000 | JPY |
| Retained earnings | CurrentYearInstant | -420196000 | JPY |
| Shareholders equity | Prior1YearInstant | 260901000 | JPY |
| Shareholders equity | CurrentYearInstant | 218578000 | JPY |
| Valuation difference on available for sale securities | Prior1YearInstant | 8803000 | JPY |
| Valuation difference on available for sale securities | CurrentYearInstant | 11589000 | JPY |
| Foreign currency translation adjustment | Prior1YearInstant | 64928000 | JPY |
| Foreign currency translation adjustment | CurrentYearInstant | 77139000 | JPY |
| Valuation and translation adjustments | Prior1YearInstant | 73731000 | JPY |
| Valuation and translation adjustments | CurrentYearInstant | 88729000 | JPY |
| Non controlling interests | Prior1YearInstant | 0 | JPY |
| Non controlling interests | CurrentYearInstant | 0 | JPY |
| Net assets | Prior1YearInstant | 334633000 | JPY |
| Net assets | CurrentYearInstant | 307307000 | JPY |
| Liabilities and net assets | Prior1YearInstant | 760108000 | JPY |
| Liabilities and net assets | CurrentYearInstant | 668847000 | JPY |
| Net sales | Prior1YearDuration | 270833000 | JPY |
| Net sales | CurrentYearDuration | 254531000 | JPY |
| Cost of sales | Prior1YearDuration | 106627000 | JPY |
| Cost of sales | CurrentYearDuration | 82041000 | JPY |
| Gross profit | Prior1YearDuration | 164205000 | JPY |
| Gross profit | CurrentYearDuration | 172489000 | JPY |
| Selling general and administrative expenses | Prior1YearDuration | 269223000 | 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 rounding |
| 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 |