Annual report
2917.TEDINET S100XBNR
Period2024-10-01 → 2025-09-30
Filed2025-12-22
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥16.5bn | 2024-10-01 → 2025-09-30 | Cons. | Net sales |
| Revenue | ¥16.3bn | 2023-10-01 → 2024-09-30 | Cons. | Net sales |
| Revenue | ¥14.2bn | 2022-10-01 → 2023-09-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥14.2bn | 2021-10-01 → 2022-09-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥17.9bn | 2020-10-01 → 2021-09-30d | Cons. | Net sales (5-year summary) |
| Operating income | −¥67m | 2024-10-01 → 2025-09-30 | Cons. | Operating income |
| Operating income | ¥270m | 2023-10-01 → 2024-09-30 | Cons. | Operating income |
| Ordinary income | −¥99m | 2024-10-01 → 2025-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥274m | 2023-10-01 → 2024-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥391m | 2022-10-01 → 2023-09-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥583m | 2021-10-01 → 2022-09-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥485m | 2020-10-01 → 2021-09-30d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | −¥74m | 2024-10-01 → 2025-09-30 | Cons. | Income before income taxes |
| Profit before tax | ¥269m | 2023-10-01 → 2024-09-30 | Cons. | Income before income taxes |
| Net income (owners) | −¥74m | 2024-10-01 → 2025-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥180m | 2023-10-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥245m | 2022-10-01 → 2023-09-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥681m | 2021-10-01 → 2022-09-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥332m | 2020-10-01 → 2021-09-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | −¥74m | 2024-10-01 → 2025-09-30 | Cons. | Profit loss |
| Net income | ¥180m | 2023-10-01 → 2024-09-30 | Cons. | Profit loss |
| Total assets | ¥23.6bn | at 2025-09-30 | Cons. | Assets |
| Total assets | ¥15.7bn | at 2024-09-30 | Cons. | Assets |
| Total assets | ¥14.8bn | at 2023-09-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥14.8bn | at 2022-09-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥13.9bn | at 2021-09-30d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥12.0bn | at 2025-09-30 | Cons. | Liabilities |
| Total liabilities | ¥4.0bn | at 2024-09-30 | Cons. | Liabilities |
| Net assets / equity | ¥11.5bn | at 2025-09-30 | Cons. | Net assets |
| Net assets / equity | ¥11.7bn | at 2024-09-30 | Cons. | Net assets |
| Net assets / equity | ¥11.5bn | at 2023-09-30v | Cons. | Net assets |
| Net assets / equity | ¥11.3bn | at 2022-09-30v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥10.7bn | at 2021-09-30d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.4bn | at 2025-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.1bn | at 2024-09-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.4bn | at 2025-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.1bn | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.0bn | at 2023-09-30v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.2bn | at 2022-09-30v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.8bn | at 2021-09-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥5.0bn | 2024-10-01 → 2025-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥1.7bn | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥761m | 2022-10-01 → 2023-09-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥1.2bn | 2021-10-01 → 2022-09-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥1.4bn | 2020-10-01 → 2021-09-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥1.9bn | 2024-10-01 → 2025-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥264m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥194m | 2022-10-01 → 2023-09-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥390m | 2021-10-01 → 2022-09-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥599m | 2020-10-01 → 2021-09-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥7.2bn | 2024-10-01 → 2025-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥1.0bn | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥209m | 2022-10-01 → 2023-09-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥188m | 2021-10-01 → 2022-09-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥211m | 2020-10-01 → 2021-09-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-14.76 | 2024-10-01 → 2025-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥35.82 | 2023-10-01 → 2024-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥48.59 | 2022-10-01 → 2023-09-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥135.35 | 2021-10-01 → 2022-09-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥65.63 | 2020-10-01 → 2021-09-30d | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥2,314.58 | at 2025-09-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥2,330.84 | at 2024-09-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥2,295.01 | at 2023-09-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥2,241.51 | at 2022-09-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥2,125.18 | at 2021-09-30d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 48.9% | at 2025-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 74.2% | at 2024-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 77.8% | at 2023-09-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 76.3% | at 2022-09-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 76.8% | at 2021-09-30d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | -0.6% | 2024-10-01 → 2025-09-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 1.6% | 2023-10-01 → 2024-09-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 2.1% | 2022-10-01 → 2023-09-30v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 6.2% | 2021-10-01 → 2022-09-30v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 3.1% | 2020-10-01 → 2021-09-30d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 152 | at 2025-09-30 | Cons. | Number of employees |
| Employees | 150 | at 2024-09-30 | Cons. | Number of employees |
| Employees | 139 | at 2023-09-30v | Cons. | Number of employees |
| Employees | 141 | at 2022-09-30v | Cons. | Number of employees |
| Employees | 134 | at 2021-09-30d | Cons. | Number of employees |
| Revenue | ¥16.4bn | 2024-10-01 → 2025-09-30 | Standalone | Net sales |
| Revenue | ¥16.2bn | 2023-10-01 → 2024-09-30 | Standalone | Net sales |
| Revenue | ¥14.1bn | 2022-10-01 → 2023-09-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥14.0bn | 2021-10-01 → 2022-09-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥17.8bn | 2020-10-01 → 2021-09-30d | Standalone | Net sales (5-year summary) |
| Operating income | −¥50m | 2024-10-01 → 2025-09-30 | Standalone | Operating income |
| Operating income | ¥287m | 2023-10-01 → 2024-09-30 | Standalone | Operating income |
| Ordinary income | −¥82m | 2024-10-01 → 2025-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥289m | 2023-10-01 → 2024-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥400m | 2022-10-01 → 2023-09-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥577m | 2021-10-01 → 2022-09-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥482m | 2020-10-01 → 2021-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥76m | 2024-10-01 → 2025-09-30 | Standalone | Income before income taxes |
| Profit before tax | ¥262m | 2023-10-01 → 2024-09-30 | Standalone | Income before income taxes |
| Net income | −¥75m | 2024-10-01 → 2025-09-30 | Standalone | Profit loss |
| Net income | ¥173m | 2023-10-01 → 2024-09-30 | Standalone | Profit loss |
| Net income | ¥254m | 2022-10-01 → 2023-09-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥675m | 2021-10-01 → 2022-09-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥329m | 2020-10-01 → 2021-09-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥23.5bn | at 2025-09-30 | Standalone | Assets |
| Total assets | ¥15.7bn | at 2024-09-30 | Standalone | Assets |
| Total assets | ¥14.8bn | at 2023-09-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥14.7bn | at 2022-09-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥13.9bn | at 2021-09-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥12.1bn | at 2025-09-30 | Standalone | Liabilities |
| Total liabilities | ¥4.0bn | at 2024-09-30 | Standalone | Liabilities |
| Net assets / equity | ¥11.5bn | at 2025-09-30 | Standalone | Net assets |
| Net assets / equity | ¥11.6bn | at 2024-09-30 | Standalone | Net assets |
| Net assets / equity | ¥11.5bn | at 2023-09-30v | Standalone | Net assets |
| Net assets / equity | ¥11.3bn | at 2022-09-30v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥10.7bn | at 2021-09-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.4bn | at 2025-09-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.1bn | at 2024-09-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥-15.09 | 2024-10-01 → 2025-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥34.51 | 2023-10-01 → 2024-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥50.41 | 2022-10-01 → 2023-09-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥134.18 | 2021-10-01 → 2022-09-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥65.14 | 2020-10-01 → 2021-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥10 | 2024-10-01 → 2025-09-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥15 | 2023-10-01 → 2024-09-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥15 | 2022-10-01 → 2023-09-30v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥20 | 2021-10-01 → 2022-09-30v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥15 | 2020-10-01 → 2021-09-30d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥2,303.13 | at 2025-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥2,325.67 | at 2024-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥2,294.85 | at 2023-09-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥2,246.08 | at 2022-09-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥2,132.17 | at 2021-09-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 48.8% | at 2025-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 74.2% | at 2024-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 78.1% | at 2023-09-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 76.8% | at 2022-09-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 77.4% | at 2021-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | -0.7% | 2024-10-01 → 2025-09-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 1.5% | 2023-10-01 → 2024-09-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 2.2% | 2022-10-01 → 2023-09-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 6.1% | 2021-10-01 → 2022-09-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 3.1% | 2020-10-01 → 2021-09-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 5,098,096 | at 2025-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,098,096 | at 2024-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,098,096 | at 2023-09-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,098,096 | at 2022-09-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,098,096 | at 2021-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 149 | at 2025-09-30 | Standalone | Number of employees |
| Employees | 146 | at 2024-09-30 | Standalone | Number of employees |
| Employees | 136 | at 2023-09-30v | Standalone | Number of employees |
| Employees | 137 | at 2022-09-30v | Standalone | Number of employees |
| Employees | 131 | at 2021-09-30d | 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 · 2
| Segment | Item | Period | Value |
|---|---|---|---|
| Grocery Manufacturing And Selling Businessreportable segment | employees | at 2025-09-30 | 152 pure |
| Grocery Manufacturing And Selling Businessreportable segment | employees | at 2025-09-30 | 149 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,411
| Item | Context | Value | Unit |
|---|---|---|---|
| Net changes of items other than shareholders equity | CurrentYearDuration | 38287000 | JPY |
| Total changes of items during the period | CurrentYearDuration_ValuationDifferenceOnAvailableForSaleSecuritiesMember | 8807000 | JPY |
| Total changes of items during the period | CurrentYearDuration_ForeignCurrencyTranslationAdjustmentMember | 267000 | JPY |
| Total changes of items during the period | CurrentYearDuration_RemeasurementsOfDefinedBenefitPlansMember | 29212000 | JPY |
| Total changes of items during the period | CurrentYearDuration_ValuationAndTranslationAdjustmentsMember | 38287000 | JPY |
| Total changes of items during the period | CurrentYearDuration | -129951000 | JPY |
| Net assets | CurrentYearInstant_ValuationDifferenceOnAvailableForSaleSecuritiesMember | 238709000 | JPY |
| Net assets | CurrentYearInstant_ForeignCurrencyTranslationAdjustmentMember | 3275000 | JPY |
| Net assets | CurrentYearInstant_RemeasurementsOfDefinedBenefitPlansMember | 29780000 | JPY |
| Net assets | CurrentYearInstant_ValuationAndTranslationAdjustmentsMember | 271764000 | JPY |
| Net assets | CurrentYearInstant | 11528287000 | JPY |
| Income before income taxes | Prior1YearDuration | 268599000 | JPY |
| Income before income taxes | CurrentYearDuration | -73873000 | JPY |
| Depreciation and amortization ope cf | Prior1YearDuration | 214103000 | JPY |
| Depreciation and amortization ope cf | CurrentYearDuration | 237536000 | JPY |
| Impairment loss ope cf | Prior1YearDuration | 12662000 | JPY |
| Impairment loss ope cf | CurrentYearDuration | － | JPY |
| Interest and dividends income ope cf | Prior1YearDuration | -10195000 | JPY |
| Interest and dividends income ope cf | CurrentYearDuration | -13731000 | JPY |
| Interest expenses ope cf | Prior1YearDuration | 6317000 | JPY |
| Interest expenses ope cf | CurrentYearDuration | 50596000 | JPY |
| Foreign exchange losses gains ope cf | Prior1YearDuration | 439000 | JPY |
| Foreign exchange losses gains ope cf | CurrentYearDuration | -5353000 | JPY |
| Loss on retirement of noncurrent assets ope cf | Prior1YearDuration | 856000 | JPY |
| Loss on retirement of noncurrent assets ope cf | CurrentYearDuration | 45000 | JPY |
| Loss gain on sales of investment securities ope cf | Prior1YearDuration | -8152000 | JPY |
| Loss gain on sales of investment securities ope cf | CurrentYearDuration | -44986000 | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1YearDuration | 4733000 | JPY |
| Increase decrease in provision for bonuses ope cf | CurrentYearDuration | 2382000 | JPY |
| Increase decrease in net defined benefit liability ope cf | Prior1YearDuration | -7622000 | JPY |
| Increase decrease in net defined benefit liability ope cf | CurrentYearDuration | 23325000 | JPY |
| Decrease increase in consumption taxes refund receivable ope cf | Prior1YearDuration | 3881000 | JPY |
| Decrease increase in consumption taxes refund receivable ope cf | CurrentYearDuration | -474190000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1YearDuration | 106154000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | CurrentYearDuration | -69737000 | JPY |
| Decrease increase in inventories ope cf | Prior1YearDuration | -1838870000 | JPY |
| Decrease increase in inventories ope cf | CurrentYearDuration | -4476957000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1YearDuration | -376332000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYearDuration | -176344000 | JPY |
| Other net ope cf | Prior1YearDuration | -52722000 | JPY |
| Other net ope cf | CurrentYearDuration | 104744000 | JPY |
| Subtotal ope cf | Prior1YearDuration | -1676147000 | JPY |
| Subtotal ope cf | CurrentYearDuration | -4916545000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1YearDuration | 10195000 | JPY |
| Interest and dividends income received ope cf inv cf | CurrentYearDuration | 13506000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1YearDuration | -6893000 | JPY |
| Interest expenses paid ope cf fin cf | CurrentYearDuration | -53559000 | JPY |
| Income taxes paid refund ope cf | Prior1YearDuration | -31062000 | JPY |
| Income taxes paid refund ope cf | CurrentYearDuration | -54468000 | JPY |
| Net cash provided by used in operating activities | Prior1YearDuration | -1703907000 | 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 |
| balance sheet identity | pass rounding |
| 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 |