Tokyo Tape
Sign in
← Mandarake

Annual report

2652.TEDINET S100XD0Z
Period2024-10-01 → 2025-09-30
Filed2025-12-25
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 88
MetricValuePeriodScopeSource row
Revenue¥15.2bn2024-10-01 → 2025-09-30StandaloneNet sales
Revenue¥14.5bn2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥12.8bn2022-10-01 → 2023-09-30vStandaloneNet sales (5-year summary)
Revenue¥10.6bn2021-10-01 → 2022-09-30vStandaloneNet sales (5-year summary)
Revenue¥9.6bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Operating income¥1.8bn2024-10-01 → 2025-09-30StandaloneOperating income
Operating income¥2.1bn2023-10-01 → 2024-09-30StandaloneOperating income
Ordinary income¥1.8bn2024-10-01 → 2025-09-30StandaloneOrdinary income
Ordinary income¥2.1bn2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income¥1.9bn2022-10-01 → 2023-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥906m2021-10-01 → 2022-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥568m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.7bn2024-10-01 → 2025-09-30StandaloneIncome before income taxes
Profit before tax¥2.1bn2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Net income¥1.1bn2024-10-01 → 2025-09-30StandaloneProfit loss
Net income¥1.4bn2023-10-01 → 2024-09-30StandaloneProfit loss
Net income¥1.2bn2022-10-01 → 2023-09-30vStandaloneNet income loss (5-year summary)
Net income¥587m2021-10-01 → 2022-09-30vStandaloneNet income loss (5-year summary)
Net income¥357m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Total assets¥18.9bnat 2025-09-30StandaloneAssets
Total assets¥18.1bnat 2024-09-30StandaloneAssets
Total assets¥17.9bnat 2023-09-30vStandaloneTotal assets (5-year summary)
Total assets¥16.7bnat 2022-09-30vStandaloneTotal assets (5-year summary)
Total assets¥16.1bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥7.1bnat 2025-09-30StandaloneLiabilities
Total liabilities¥7.2bnat 2024-09-30StandaloneLiabilities
Net assets / equity¥11.8bnat 2025-09-30StandaloneNet assets
Net assets / equity¥10.9bnat 2024-09-30StandaloneNet assets
Net assets / equity¥9.6bnat 2023-09-30vStandaloneNet assets
Net assets / equity¥8.4bnat 2022-09-30vStandaloneNet assets (5-year summary)
Net assets / equity¥7.8bnat 2021-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥766mat 2025-09-30StandaloneCash and deposits
Cash and deposits¥1.3bnat 2024-09-30StandaloneCash and deposits
Cash & equivalents¥766mat 2025-09-30StandaloneCash and cash equivalents
Cash & equivalents¥1.3bnat 2024-09-30StandaloneCash and cash equivalents
Cash & equivalents¥1.5bnat 2023-09-30vStandaloneCash and cash equivalents
Cash & equivalents¥845mat 2022-09-30vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥736mat 2021-09-30dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥215m2024-10-01 → 2025-09-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥1.1bn2023-10-01 → 2024-09-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥1.2bn2022-10-01 → 2023-09-30vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥562m2021-10-01 → 2022-09-30vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥393m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥389m2024-10-01 → 2025-09-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥90m2023-10-01 → 2024-09-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥257m2022-10-01 → 2023-09-30vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥119m2021-10-01 → 2022-09-30vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥140m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥312m2024-10-01 → 2025-09-30StandaloneNet cash provided by used in financing activities
Financing cash flow−¥1.2bn2023-10-01 → 2024-09-30StandaloneNet cash provided by used in financing activities
Financing cash flow−¥309m2022-10-01 → 2023-09-30vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥335m2021-10-01 → 2022-09-30vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥283m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥34.362024-10-01 → 2025-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥41.752023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥37.692022-10-01 → 2023-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥17.742021-10-01 → 2022-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥10.792020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥12024-10-01 → 2025-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥12023-10-01 → 2024-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥12022-10-01 → 2023-09-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥12021-10-01 → 2022-09-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥12020-10-01 → 2021-09-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥364.95at 2025-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥330.51at 2024-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥290.32at 2023-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥252.82at 2022-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥235.28at 2021-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio62.5%at 2025-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio60.1%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio53.7%at 2023-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio50.2%at 2022-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio48.3%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE9.9%2024-10-01 → 2025-09-30StandaloneRate of return on equity (5-year summary)
ROE13.4%2023-10-01 → 2024-09-30StandaloneRate of return on equity (5-year summary)
ROE13.9%2022-10-01 → 2023-09-30vStandaloneRate of return on equity (5-year summary)
ROE7.3%2021-10-01 → 2022-09-30vStandaloneRate of return on equity (5-year summary)
ROE4.7%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued36,180,000at 2025-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued36,180,000at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued7,236,000at 2023-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued7,236,000at 2022-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued7,236,000at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees420at 2025-09-30StandaloneNumber of employees
Employees411at 2024-09-30StandaloneNumber of employees
Employees395at 2023-09-30vStandaloneNumber of employees
Employees381at 2022-09-30vStandaloneNumber of employees
Employees364at 2021-09-30dStandaloneNumber 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 · 981
ItemContextValueUnit
StructuresCurrentYearInstant_NonConsolidatedMember298480000JPY
Accumulated depreciation structuresPrior1YearInstant_NonConsolidatedMember-129568000JPY
Accumulated depreciation structuresCurrentYearInstant_NonConsolidatedMember-140456000JPY
Structures netPrior1YearInstant_NonConsolidatedMember168912000JPY
Structures netCurrentYearInstant_NonConsolidatedMember158024000JPY
Machinery and equipmentPrior1YearInstant_NonConsolidatedMember214231000JPY
Machinery and equipmentCurrentYearInstant_NonConsolidatedMember214231000JPY
Accumulated depreciation machinery and equipmentPrior1YearInstant_NonConsolidatedMember-168434000JPY
Accumulated depreciation machinery and equipmentCurrentYearInstant_NonConsolidatedMember-180781000JPY
Machinery and equipment netPrior1YearInstant_NonConsolidatedMember45797000JPY
Machinery and equipment netCurrentYearInstant_NonConsolidatedMember33449000JPY
VehiclesPrior1YearInstant_NonConsolidatedMember20125000JPY
VehiclesCurrentYearInstant_NonConsolidatedMember20125000JPY
Accumulated depreciation vehiclesPrior1YearInstant_NonConsolidatedMember-19710000JPY
Accumulated depreciation vehiclesCurrentYearInstant_NonConsolidatedMember-20125000JPY
Vehicles netPrior1YearInstant_NonConsolidatedMember414000JPY
Vehicles netCurrentYearInstant_NonConsolidatedMember0JPY
Tools furniture and fixturesPrior1YearInstant_NonConsolidatedMember1222695000JPY
Tools furniture and fixturesCurrentYearInstant_NonConsolidatedMember1365741000JPY
Accumulated depreciation tools furniture and fixturesPrior1YearInstant_NonConsolidatedMember-952715000JPY
Accumulated depreciation tools furniture and fixturesCurrentYearInstant_NonConsolidatedMember-1023688000JPY
Tools furniture and fixtures netPrior1YearInstant_NonConsolidatedMember269979000JPY
Tools furniture and fixtures netCurrentYearInstant_NonConsolidatedMember342052000JPY
LandPrior1YearInstant_NonConsolidatedMember2251217000JPY
LandCurrentYearInstant_NonConsolidatedMember2324480000JPY
Construction in progressPrior1YearInstant_NonConsolidatedMember5500000JPY
Construction in progressCurrentYearInstant_NonConsolidatedMember38440000JPY
Property plant and equipmentPrior1YearInstant_NonConsolidatedMember5270436000JPY
Property plant and equipmentCurrentYearInstant_NonConsolidatedMember5406857000JPY
SoftwarePrior1YearInstant_NonConsolidatedMember20505000JPY
SoftwareCurrentYearInstant_NonConsolidatedMember14393000JPY
Intangible assetsPrior1YearInstant_NonConsolidatedMember20505000JPY
Intangible assetsCurrentYearInstant_NonConsolidatedMember14393000JPY
Investment securitiesPrior1YearInstant_NonConsolidatedMember1253000JPY
Investment securitiesCurrentYearInstant_NonConsolidatedMember1899000JPY
Investments in capitalPrior1YearInstant_NonConsolidatedMember830000JPY
Investments in capitalCurrentYearInstant_NonConsolidatedMember830000JPY
Long term loans receivablePrior1YearInstant_NonConsolidatedMember16550000JPY
Long term loans receivableCurrentYearInstant_NonConsolidatedMember16060000JPY
Long term prepaid expensesPrior1YearInstant_NonConsolidatedMember9528000JPY
Long term prepaid expensesCurrentYearInstant_NonConsolidatedMember32112000JPY
Deferred tax assetsPrior1YearInstant_NonConsolidatedMember602942000JPY
Deferred tax assetsCurrentYearInstant_NonConsolidatedMember587139000JPY
Guarantee deposits ioaPrior1YearInstant_NonConsolidatedMember366357000JPY
Guarantee deposits ioaCurrentYearInstant_NonConsolidatedMember413667000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant_NonConsolidatedMember-16550000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant_NonConsolidatedMember-16060000JPY
Investments and other assetsPrior1YearInstant_NonConsolidatedMember980912000JPY
Investments and other assetsCurrentYearInstant_NonConsolidatedMember1035648000JPY
Noncurrent assetsPrior1YearInstant_NonConsolidatedMember6271853000JPY

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 2024-09-30pass rounding
balance sheet identitynon_consolidated 2025-09-30pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-09-30pass
statement vs summary · net assetsnon_consolidated 2024-09-30pass
statement vs summary · net assetsnon_consolidated 2025-09-30pass
statement vs summary · operating cash flownon_consolidated 2023-10-01/2024-09-30pass
statement vs summary · operating cash flownon_consolidated 2024-10-01/2025-09-30pass
statement vs summary · revenuenon_consolidated 2023-10-01/2024-09-30pass
statement vs summary · revenuenon_consolidated 2024-10-01/2025-09-30pass
statement vs summary · total assetsnon_consolidated 2024-09-30pass
statement vs summary · total assetsnon_consolidated 2025-09-30pass