Tokyo Tape
Sign in
← Laxus Technologies

Annual report

288A.TEDINET S100WS7H
Period2024-04-01 → 2025-03-31
Filed2025-09-30
StandardJapan GAAP
ConsolidatedNo
Data checks8 of 12 passed

Amends S100W62G. Amended by S100WSB2 (2025-09-30).

Key figures · 91
MetricValuePeriodScopeSource row
Revenue¥2.6bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥2.2bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥2.3bn2023-04-01 → 2024-03-31StandaloneNet sales (5-year summary)
Revenue¥2.0bn2022-04-01 → 2023-03-31dStandaloneNet sales (5-year summary)
Revenue¥2.0bn2022-04-01 → 2023-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.6bn2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.3bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income¥590m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income¥455m2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income¥570m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income¥467m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥503m2023-04-01 → 2024-03-31StandaloneOrdinary income loss (5-year summary)
Ordinary income¥332m2022-04-01 → 2023-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥336m2022-04-01 → 2023-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥217m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥359m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥527m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax¥450m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income (owners)¥432m2023-04-01 → 2024-03-31StandaloneProfit loss attributable to owners of parent (5-year summary)
Net income (owners)¥273m2022-04-01 → 2023-03-31dStandaloneProfit loss attributable to owners of parent (5-year summary)
Net income¥436m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income¥416m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥170m2022-04-01 → 2023-03-31dStandaloneNet income loss (5-year summary)
Net income−¥225m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income−¥365m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥4.7bnat 2025-03-31StandaloneAssets
Total assets¥3.7bnat 2024-03-31StandaloneAssets
Total assets¥3.7bnat 2024-03-31StandaloneTotal assets (5-year summary)
Total assets¥3.1bnat 2023-03-31dStandaloneTotal assets (5-year summary)
Total assets¥3.1bnat 2023-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.7bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.3bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.7bnat 2025-03-31StandaloneLiabilities
Total liabilities¥2.8bnat 2024-03-31StandaloneLiabilities
Net assets / equity¥3.0bnat 2025-03-31StandaloneNet assets
Net assets / equity¥842mat 2024-03-31StandaloneNet assets
Net assets / equity¥842mat 2024-03-31StandaloneNet assets (5-year summary)
Net assets / equity¥426mat 2023-03-31dStandaloneNet assets
Net assets / equity¥426mat 2023-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥256mat 2022-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥482mat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.5bnat 2025-03-31StandaloneCash and deposits
Cash and deposits¥440mat 2024-03-31StandaloneCash and deposits
Cash & equivalents¥1.5bnat 2025-03-31StandaloneCash and cash equivalents
Cash & equivalents¥440mat 2024-03-31StandaloneCash and cash equivalents
Cash & equivalents¥504mat 2024-03-31StandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥369mat 2023-03-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥558m2024-04-01 → 2025-03-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥28m2023-04-01 → 2024-03-31StandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥180m2022-04-01 → 2023-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow¥16m2024-04-01 → 2025-03-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥7m2023-04-01 → 2024-03-31StandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥4m2022-04-01 → 2023-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥508m2024-04-01 → 2025-03-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥110m2023-04-01 → 2024-03-31StandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥115m2022-04-01 → 2023-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥20.692024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥22.582023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥21.762023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥14.292022-04-01 → 2023-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥8.912022-04-01 → 2023-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-11.792021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-19.12020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥20.22024-04-01 → 2025-03-31StandaloneDiluted earnings per share (5-year summary)
Net assets per share¥115.75at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥44.08at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥44.07at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥22.28at 2023-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥22.3at 2023-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥13.39at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥25.2at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio63.6%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio23.0%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio13.6%at 2023-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio9.4%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio20.9%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE22.9%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE68.1%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
ROE65.6%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
ROE93.2%2022-04-01 → 2023-03-31dStandaloneRate of return on equity (5-year summary)
ROE49.9%2022-04-01 → 2023-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued25,654,383at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued19,110,783at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued19,110,783at 2023-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued19,110,783at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued19,110,783at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees43at 2025-03-31StandaloneNumber of employees
Employees42at 2024-03-31StandaloneNumber of employees
Employees45at 2023-03-31dStandaloneNumber of employees
Employees44at 2022-03-31dStandaloneNumber of employees
Employees45at 2021-03-31dStandaloneNumber 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 · 799
ItemContextValueUnit
Other ioaPrior1YearInstant_NonConsolidatedMember5860000JPY
Other ioaCurrentYearInstant_NonConsolidatedMember49931000JPY
Investments and other assetsPrior1YearInstant_NonConsolidatedMember96296000JPY
Investments and other assetsCurrentYearInstant_NonConsolidatedMember134963000JPY
Noncurrent assetsPrior1YearInstant_NonConsolidatedMember2605432000JPY
Noncurrent assetsCurrentYearInstant_NonConsolidatedMember2772194000JPY
AssetsPrior1YearInstant_NonConsolidatedMember3655178000JPY
AssetsCurrentYearInstant_NonConsolidatedMember4668687000JPY
Short term loans payablePrior1YearInstant_NonConsolidatedMember100000000JPY
Short term loans payableCurrentYearInstant_NonConsolidatedMember100000000JPY
Short term loans payable to subsidiaries and affiliatesPrior1YearInstant_NonConsolidatedMember2262862000JPY
Short term loans payable to subsidiaries and affiliatesCurrentYearInstant_NonConsolidatedMember－JPY
Current portion of long term loans payablePrior1YearInstant_NonConsolidatedMember33324000JPY
Current portion of long term loans payableCurrentYearInstant_NonConsolidatedMember273324000JPY
Accounts payable otherPrior1YearInstant_NonConsolidatedMember88724000JPY
Accounts payable otherCurrentYearInstant_NonConsolidatedMember92085000JPY
Accrued expensesPrior1YearInstant_NonConsolidatedMember163000JPY
Accrued expensesCurrentYearInstant_NonConsolidatedMember417000JPY
Income taxes payablePrior1YearInstant_NonConsolidatedMember37860000JPY
Income taxes payableCurrentYearInstant_NonConsolidatedMember82046000JPY
Contract liabilitiesPrior1YearInstant_NonConsolidatedMember51929000JPY
Contract liabilitiesCurrentYearInstant_NonConsolidatedMember44152000JPY
Deposits receivedPrior1YearInstant_NonConsolidatedMember122539000JPY
Deposits receivedCurrentYearInstant_NonConsolidatedMember97311000JPY
Provision for bonusesPrior1YearInstant_NonConsolidatedMember1005000JPY
Provision for bonusesCurrentYearInstant_NonConsolidatedMember1601000JPY
Provision for point card certificates clPrior1YearInstant_NonConsolidatedMember23621000JPY
Provision for point card certificates clCurrentYearInstant_NonConsolidatedMember20952000JPY
Other clPrior1YearInstant_NonConsolidatedMember31362000JPY
Other clCurrentYearInstant_NonConsolidatedMember60604000JPY
Current liabilitiesPrior1YearInstant_NonConsolidatedMember2753391000JPY
Current liabilitiesCurrentYearInstant_NonConsolidatedMember772496000JPY
Long term loans payablePrior1YearInstant_NonConsolidatedMember55568000JPY
Long term loans payableCurrentYearInstant_NonConsolidatedMember922244000JPY
Provision for retirement benefitsPrior1YearInstant_NonConsolidatedMember4083000JPY
Provision for retirement benefitsCurrentYearInstant_NonConsolidatedMember4410000JPY
Noncurrent liabilitiesPrior1YearInstant_NonConsolidatedMember59651000JPY
Noncurrent liabilitiesCurrentYearInstant_NonConsolidatedMember926654000JPY
LiabilitiesPrior1YearInstant_NonConsolidatedMember2813043000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember1699150000JPY
Capital stockPrior1YearInstant_NonConsolidatedMember821901000JPY
Capital stockCurrentYearInstant_NonConsolidatedMember1667727000JPY
Legal capital surplusPrior1YearInstant_NonConsolidatedMember806338000JPY
Legal capital surplusCurrentYearInstant_NonConsolidatedMember1652164000JPY
Capital surplusPrior1YearInstant_NonConsolidatedMember806338000JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember1652164000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember-786105000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember-350354000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember-786105000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember-350354000JPY

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 · 8 of 12 passed
balance sheet identitynon_consolidated 2024-03-31pass rounding
balance sheet identitynon_consolidated 2025-03-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-03-31mismatch
statement vs summary · net assetsnon_consolidated 2024-03-31mismatch
statement vs summary · net assetsnon_consolidated 2025-03-31pass
statement vs summary · operating cash flownon_consolidated 2024-04-01/2025-03-31pass
statement vs summary · revenuenon_consolidated 2023-04-01/2024-03-31mismatch
statement vs summary · revenuenon_consolidated 2024-04-01/2025-03-31pass
statement vs summary · total assetsnon_consolidated 2024-03-31mismatch
statement vs summary · total assetsnon_consolidated 2025-03-31pass