Annual report
2926.TEDINET S100XAAS
Period2024-10-01 → 2025-09-30
Filed2025-12-15
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 80
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.9bn | 2024-10-01 → 2025-09-30 | Standalone | Net sales |
| Revenue | ¥2.8bn | 2023-10-01 → 2024-09-30 | Standalone | Net sales |
| Revenue | ¥2.7bn | 2022-10-01 → 2023-09-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥2.8bn | 2021-10-01 → 2022-09-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥3.0bn | 2020-10-01 → 2021-09-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥59m | 2024-10-01 → 2025-09-30 | Standalone | Operating income |
| Operating income | −¥9m | 2023-10-01 → 2024-09-30 | Standalone | Operating income |
| Ordinary income | ¥64m | 2024-10-01 → 2025-09-30 | Standalone | Ordinary income |
| Ordinary income | −¥6m | 2023-10-01 → 2024-09-30 | Standalone | Ordinary income |
| Ordinary income | −¥74m | 2022-10-01 → 2023-09-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥61m | 2021-10-01 → 2022-09-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥37m | 2020-10-01 → 2021-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥51m | 2024-10-01 → 2025-09-30 | Standalone | Income before income taxes |
| Profit before tax | −¥15m | 2023-10-01 → 2024-09-30 | Standalone | Income before income taxes |
| Net income | ¥38m | 2024-10-01 → 2025-09-30 | Standalone | Profit loss |
| Net income | −¥28m | 2023-10-01 → 2024-09-30 | Standalone | Profit loss |
| Net income | −¥23m | 2022-10-01 → 2023-09-30v | Standalone | Net income loss (5-year summary) |
| Net income | −¥94m | 2021-10-01 → 2022-09-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥13m | 2020-10-01 → 2021-09-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥1.4bn | at 2025-09-30 | Standalone | Assets |
| Total assets | ¥1.3bn | at 2024-09-30 | Standalone | Assets |
| Total assets | ¥1.4bn | at 2023-09-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.4bn | at 2022-09-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.5bn | at 2021-09-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥316m | at 2025-09-30 | Standalone | Liabilities |
| Total liabilities | ¥274m | at 2024-09-30 | Standalone | Liabilities |
| Net assets / equity | ¥1.0bn | at 2025-09-30 | Standalone | Net assets |
| Net assets / equity | ¥1.0bn | at 2024-09-30 | Standalone | Net assets |
| Net assets / equity | ¥1.0bn | at 2023-09-30v | Standalone | Net assets |
| Net assets / equity | ¥1.1bn | at 2022-09-30v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥1.2bn | at 2021-09-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥610m | at 2025-09-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥519m | at 2024-09-30 | Standalone | Cash and deposits |
| Cash & equivalents | ¥610m | at 2025-09-30 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥519m | at 2024-09-30 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥626m | at 2023-09-30v | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥466m | at 2022-09-30v | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥549m | at 2021-09-30d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥76m | 2024-10-01 → 2025-09-30 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | −¥118m | 2023-10-01 → 2024-09-30 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥48m | 2022-10-01 → 2023-09-30v | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥80m | 2021-10-01 → 2022-09-30v | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥49m | 2020-10-01 → 2021-09-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | ¥15m | 2024-10-01 → 2025-09-30 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | ¥29m | 2023-10-01 → 2024-09-30 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | ¥130m | 2022-10-01 → 2023-09-30v | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥17m | 2021-10-01 → 2022-09-30v | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥14m | 2020-10-01 → 2021-09-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥1,000 | 2024-10-01 → 2025-09-30 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥19m | 2023-10-01 → 2024-09-30 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥18m | 2022-10-01 → 2023-09-30v | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥20m | 2021-10-01 → 2022-09-30v | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥20m | 2020-10-01 → 2021-09-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥2.69 | 2024-10-01 → 2025-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-2 | 2023-10-01 → 2024-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-1.61 | 2022-10-01 → 2023-09-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-6.67 | 2021-10-01 → 2022-09-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥0.92 | 2020-10-01 → 2021-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥74.07 | at 2025-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥71.39 | at 2024-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥73.39 | at 2023-09-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥75 | at 2022-09-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥81.67 | at 2021-09-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 76.8% | at 2025-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 78.6% | at 2024-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 72.1% | at 2023-09-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 78.5% | at 2022-09-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 77.5% | at 2021-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 3.7% | 2024-10-01 → 2025-09-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 1.1% | 2020-10-01 → 2021-09-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 14,157,780 | at 2025-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 14,436,600 | at 2024-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 14,436,600 | at 2023-09-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 14,436,600 | at 2022-09-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 14,436,600 | at 2021-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 20 | at 2025-09-30 | Standalone | Number of employees |
| Employees | 21 | at 2024-09-30 | Standalone | Number of employees |
| Employees | 16 | at 2023-09-30v | Standalone | Number of employees |
| Employees | 16 | at 2022-09-30v | Standalone | Number of employees |
| Employees | 19 | 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 · 44
| Segment | Item | Period | Value |
|---|---|---|---|
| Otherother segments | depreciation | 2024-10-01 → 2025-09-30 | ¥825,000 |
| Otherother segments | revenue | 2024-10-01 → 2025-09-30 | ¥329m |
| Otherother segments | revenue external | 2024-10-01 → 2025-09-30 | ¥329m |
| Otherother segments | segment assets | at 2025-09-30 | ¥75m |
| Otherother segments | segment profit | 2024-10-01 → 2025-09-30 | ¥18m |
| Reconciling Itemsreconciling | capex | 2024-10-01 → 2025-09-30 | ¥308,000 |
| Reconciling Itemsreconciling | depreciation | 2024-10-01 → 2025-09-30 | ¥2m |
| Reconciling Itemsreconciling | segment assets | at 2025-09-30 | ¥901m |
| Reconciling Itemsreconciling | segment profit | 2024-10-01 → 2025-09-30 | −¥155m |
| Retail Businessreportable segment | capex | 2024-10-01 → 2025-09-30 | ¥33m |
| Retail Businessreportable segment | depreciation | 2024-10-01 → 2025-09-30 | ¥7m |
| Retail Businessreportable segment | employees | at 2025-09-30 | 13 pure |
| Retail Businessreportable segment | revenue | 2024-10-01 → 2025-09-30 | ¥2.6bn |
| Retail Businessreportable segment | revenue external | 2024-10-01 → 2025-09-30 | ¥2.6bn |
| Retail Businessreportable segment | segment assets | at 2025-09-30 | ¥388m |
| Retail Businessreportable segment | segment profit | 2024-10-01 → 2025-09-30 | ¥196m |
| —segment total | capex | 2024-10-01 → 2025-09-30 | ¥33m |
| —segment total | depreciation | 2024-10-01 → 2025-09-30 | ¥8m |
| —segment total | employees | at 2025-09-30 | 13 pure |
| —segment total | revenue | 2024-10-01 → 2025-09-30 | ¥2.9bn |
| —segment total | revenue external | 2024-10-01 → 2025-09-30 | ¥2.9bn |
| —segment total | segment assets | at 2025-09-30 | ¥464m |
| —segment total | segment profit | 2024-10-01 → 2025-09-30 | ¥214m |
| Otherother segments | depreciation | 2023-10-01 → 2024-09-30 | ¥756,000 |
| Otherother segments | revenue | 2023-10-01 → 2024-09-30 | ¥313m |
| Otherother segments | revenue external | 2023-10-01 → 2024-09-30 | ¥313m |
| Otherother segments | segment assets | at 2024-09-30 | ¥75m |
| Otherother segments | segment profit | 2023-10-01 → 2024-09-30 | ¥16m |
| Reconciling Itemsreconciling | capex | 2023-10-01 → 2024-09-30 | ¥2m |
| Reconciling Itemsreconciling | depreciation | 2023-10-01 → 2024-09-30 | ¥2m |
| Reconciling Itemsreconciling | segment assets | at 2024-09-30 | ¥848m |
| Reconciling Itemsreconciling | segment profit | 2023-10-01 → 2024-09-30 | −¥155m |
| Retail Businessreportable segment | capex | 2023-10-01 → 2024-09-30 | ¥6m |
| Retail Businessreportable segment | depreciation | 2023-10-01 → 2024-09-30 | ¥7m |
| Retail Businessreportable segment | revenue | 2023-10-01 → 2024-09-30 | ¥2.5bn |
| Retail Businessreportable segment | revenue external | 2023-10-01 → 2024-09-30 | ¥2.5bn |
| Retail Businessreportable segment | segment assets | at 2024-09-30 | ¥362m |
| Retail Businessreportable segment | segment profit | 2023-10-01 → 2024-09-30 | ¥130m |
| —segment total | capex | 2023-10-01 → 2024-09-30 | ¥6m |
| —segment total | depreciation | 2023-10-01 → 2024-09-30 | ¥7m |
| —segment total | revenue | 2023-10-01 → 2024-09-30 | ¥2.8bn |
| —segment total | revenue external | 2023-10-01 → 2024-09-30 | ¥2.8bn |
| —segment total | segment assets | at 2024-09-30 | ¥437m |
| —segment total | segment profit | 2023-10-01 → 2024-09-30 | ¥146m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 884
| Item | Context | Value | Unit |
|---|---|---|---|
| Total assets (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 1440757000 | JPY |
| Total assets (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 1285082000 | JPY |
| Total assets (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 1364760000 | JPY |
| Net assets per share (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 81.67 | |
| Net assets per share (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 75.00 | |
| Net assets per share (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 73.39 | |
| Net assets per share (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 71.39 | |
| Net assets per share (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 74.07 | |
| Dividend paid per share (5-year summary) | Prior4YearDuration_NonConsolidatedMember | － | |
| Dividend paid per share (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － | |
| Dividend paid per share (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | |
| Dividend paid per share (5-year summary) | Prior1YearDuration_NonConsolidatedMember | － | |
| Dividend paid per share (5-year summary) | CurrentYearDuration_NonConsolidatedMember | － | |
| Interim dividend paid per share (5-year summary) | Prior4YearDuration_NonConsolidatedMember | － | |
| Interim dividend paid per share (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － | |
| Interim dividend paid per share (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | |
| Interim dividend paid per share (5-year summary) | Prior1YearDuration_NonConsolidatedMember | － | |
| Interim dividend paid per share (5-year summary) | CurrentYearDuration_NonConsolidatedMember | － | |
| Basic earnings loss per share (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 0.92 | |
| Basic earnings loss per share (5-year summary) | Prior3YearDuration_NonConsolidatedMember | -6.67 | |
| Basic earnings loss per share (5-year summary) | Prior2YearDuration_NonConsolidatedMember | -1.61 | |
| Basic earnings loss per share (5-year summary) | Prior1YearDuration_NonConsolidatedMember | -2.00 | |
| Basic earnings loss per share (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 2.69 | |
| Diluted earnings per share (5-year summary) | Prior4YearDuration_NonConsolidatedMember | － | |
| Diluted earnings per share (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － | |
| Diluted earnings per share (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | |
| Diluted earnings per share (5-year summary) | Prior1YearDuration_NonConsolidatedMember | － | |
| Diluted earnings per share (5-year summary) | CurrentYearDuration_NonConsolidatedMember | － | |
| Equity to asset ratio (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 0.775 | |
| Equity to asset ratio (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 0.785 | |
| Equity to asset ratio (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 0.721 | |
| Equity to asset ratio (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 0.786 | |
| Equity to asset ratio (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 0.768 | |
| Rate of return on equity (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 0.011 | |
| Rate of return on equity (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － | |
| Rate of return on equity (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | |
| Rate of return on equity (5-year summary) | Prior1YearDuration_NonConsolidatedMember | － | |
| Rate of return on equity (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 0.037 | |
| Price earnings ratio (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 121.7 | |
| Price earnings ratio (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － | |
| Price earnings ratio (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | |
| Price earnings ratio (5-year summary) | Prior1YearDuration_NonConsolidatedMember | － | |
| Price earnings ratio (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 33.9 | |
| Payout ratio (5-year summary) | Prior4YearDuration_NonConsolidatedMember | － | |
| Payout ratio (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － | |
| Payout ratio (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | |
| Payout ratio (5-year summary) | Prior1YearDuration_NonConsolidatedMember | － | |
| Payout ratio (5-year summary) | CurrentYearDuration_NonConsolidatedMember | － | |
| Net cash provided by used in operating activities (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 49308000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior3YearDuration_NonConsolidatedMember | -79660000 | 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 · 13 of 13 passed
| balance sheet identity | pass rounding |
| 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 · operating cash flow | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |