Tokyo Tape
Sign in
← Home Position

Annual report

2999.TEDINET S100X6G1
Period2024-09-01 → 2025-08-31
Filed2025-11-25
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 90
MetricValuePeriodScopeSource row
Revenue¥17.4bn2024-09-01 → 2025-08-31StandaloneNet sales
Revenue¥19.7bn2023-09-01 → 2024-08-31StandaloneNet sales
Revenue¥19.8bn2022-09-01 → 2023-08-31vStandaloneNet sales (5-year summary)
Revenue¥18.4bn2021-09-01 → 2022-08-31vStandaloneNet sales (5-year summary)
Revenue¥13.4bn2020-09-01 → 2021-08-31dStandaloneNet sales (5-year summary)
Operating income¥564m2024-09-01 → 2025-08-31StandaloneOperating income
Operating income−¥570m2023-09-01 → 2024-08-31StandaloneOperating income
Ordinary income¥405m2024-09-01 → 2025-08-31StandaloneOrdinary income
Ordinary income−¥754m2023-09-01 → 2024-08-31StandaloneOrdinary income
Ordinary income¥172m2022-09-01 → 2023-08-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥710m2021-09-01 → 2022-08-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥658m2020-09-01 → 2021-08-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥358m2024-09-01 → 2025-08-31StandaloneIncome before income taxes
Profit before tax−¥750m2023-09-01 → 2024-08-31StandaloneIncome before income taxes
Net income¥388m2024-09-01 → 2025-08-31StandaloneProfit loss
Net income−¥691m2023-09-01 → 2024-08-31StandaloneProfit loss
Net income¥121m2022-09-01 → 2023-08-31vStandaloneNet income loss (5-year summary)
Net income¥476m2021-09-01 → 2022-08-31vStandaloneNet income loss (5-year summary)
Net income¥419m2020-09-01 → 2021-08-31dStandaloneNet income loss (5-year summary)
Total assets¥14.5bnat 2025-08-31StandaloneAssets
Total assets¥11.6bnat 2024-08-31StandaloneAssets
Total assets¥15.1bnat 2023-08-31vStandaloneTotal assets (5-year summary)
Total assets¥13.3bnat 2022-08-31vStandaloneTotal assets (5-year summary)
Total assets¥12.0bnat 2021-08-31dStandaloneTotal assets (5-year summary)
Total liabilities¥8.7bnat 2025-08-31StandaloneLiabilities
Total liabilities¥8.2bnat 2024-08-31StandaloneLiabilities
Net assets / equity¥5.8bnat 2025-08-31StandaloneNet assets
Net assets / equity¥3.4bnat 2024-08-31StandaloneNet assets
Net assets / equity¥4.2bnat 2023-08-31vStandaloneNet assets
Net assets / equity¥4.2bnat 2022-08-31vStandaloneNet assets (5-year summary)
Net assets / equity¥3.1bnat 2021-08-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.8bnat 2025-08-31StandaloneCash and deposits
Cash and deposits¥2.7bnat 2024-08-31StandaloneCash and deposits
Cash & equivalents¥2.3bnat 2025-08-31StandaloneCash and cash equivalents
Cash & equivalents¥2.7bnat 2024-08-31StandaloneCash and cash equivalents
Cash & equivalents¥2.3bnat 2023-08-31vStandaloneCash and cash equivalents
Cash & equivalents¥2.2bnat 2022-08-31vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥854mat 2021-08-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow−¥1.9bn2024-09-01 → 2025-08-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥2.9bn2023-09-01 → 2024-08-31StandaloneNet cash provided by used in operating activities
Operating cash flow−¥1.4bn2022-09-01 → 2023-08-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥469m2021-09-01 → 2022-08-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥2.4bn2020-09-01 → 2021-08-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥666m2024-09-01 → 2025-08-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥103m2023-09-01 → 2024-08-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥31m2022-09-01 → 2023-08-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥22m2021-09-01 → 2022-08-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥23m2020-09-01 → 2021-08-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥2.3bn2024-09-01 → 2025-08-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥2.5bn2023-09-01 → 2024-08-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥1.5bn2022-09-01 → 2023-08-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥902m2021-09-01 → 2022-08-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥2.3bn2020-09-01 → 2021-08-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥42.932024-09-01 → 2025-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-115.32023-09-01 → 2024-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥20.22022-09-01 → 2023-08-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥98.372021-09-01 → 2022-08-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥91.352020-09-01 → 2021-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥42.852024-09-01 → 2025-08-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥20.062022-09-01 → 2023-08-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥97.062021-09-01 → 2022-08-31vStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥102024-09-01 → 2025-08-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥102023-09-01 → 2024-08-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥52022-09-01 → 2023-08-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥252021-09-01 → 2022-08-31vStandaloneDividend paid per share (5-year summary)
Net assets per share¥616.36at 2025-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥571.07at 2024-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥692.95at 2023-08-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥697.76at 2022-08-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥680.58at 2021-08-31dStandaloneNet assets per share (5-year summary)
Equity ratio39.9%at 2025-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio29.6%at 2024-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio27.5%at 2023-08-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio31.5%at 2022-08-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio26.0%at 2021-08-31dStandaloneEquity to asset ratio (5-year summary)
ROE8.4%2024-09-01 → 2025-08-31StandaloneRate of return on equity (5-year summary)
ROE-18.2%2023-09-01 → 2024-08-31StandaloneRate of return on equity (5-year summary)
ROE2.9%2022-09-01 → 2023-08-31vStandaloneRate of return on equity (5-year summary)
ROE13.0%2021-09-01 → 2022-08-31vStandaloneRate of return on equity (5-year summary)
ROE14.4%2020-09-01 → 2021-08-31dStandaloneRate of return on equity (5-year summary)
Shares issued9,360,198at 2025-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued6,026,798at 2024-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,990,000at 2023-08-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued5,990,000at 2022-08-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued2,295,000at 2021-08-31dStandaloneTotal number of issued shares (5-year summary)
Employees104at 2025-08-31StandaloneNumber of employees
Employees95at 2024-08-31StandaloneNumber of employees
Employees100at 2023-08-31vStandaloneNumber of employees
Employees91at 2022-08-31vStandaloneNumber of employees
Employees83at 2021-08-31dStandaloneNumber 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 · 902
ItemContextValueUnit
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_GeneralReserveMember－JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember327457000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_RetainedEarningsMember327457000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember2327497000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember2327497000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_CapitalStockMember1395818000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_LegalCapitalSurplusMember1295818000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_CapitalSurplusMember1295818000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_GeneralReserveMember179000000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember2898587000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_RetainedEarningsMember3077587000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_ShareholdersEquityMember5769223000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember5769223000JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember-749654000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember357883000JPY
Depreciation and amortization ope cfPrior1YearDuration_NonConsolidatedMember33074000JPY
Depreciation and amortization ope cfCurrentYearDuration_NonConsolidatedMember26198000JPY
Impairment loss ope cfPrior1YearDuration_NonConsolidatedMember－JPY
Impairment loss ope cfCurrentYearDuration_NonConsolidatedMember47063000JPY
Increase decrease in provision for bonuses ope cfPrior1YearDuration_NonConsolidatedMember-5106000JPY
Increase decrease in provision for bonuses ope cfCurrentYearDuration_NonConsolidatedMember-5504000JPY
Interest and dividends income ope cfPrior1YearDuration_NonConsolidatedMember-173000JPY
Interest and dividends income ope cfCurrentYearDuration_NonConsolidatedMember-3303000JPY
Compensation for removal ope cfPrior1YearDuration_NonConsolidatedMember－JPY
Compensation for removal ope cfCurrentYearDuration_NonConsolidatedMember-80000000JPY
Interest expenses paid on loans and bonds ope cfPrior1YearDuration_NonConsolidatedMember152382000JPY
Interest expenses paid on loans and bonds ope cfCurrentYearDuration_NonConsolidatedMember162845000JPY
Stock issuance cost ope cfPrior1YearDuration_NonConsolidatedMember－JPY
Stock issuance cost ope cfCurrentYearDuration_NonConsolidatedMember89054000JPY
Gain on sales of non current assets ope cfPrior1YearDuration_NonConsolidatedMember-13741000JPY
Gain on sales of non current assets ope cfCurrentYearDuration_NonConsolidatedMember-101000JPY
Branch closure loss ope cfPrior1YearDuration_NonConsolidatedMember9169000JPY
Branch closure loss ope cfCurrentYearDuration_NonConsolidatedMember－JPY
Loss on retirement of noncurrent assets ope cfPrior1YearDuration_NonConsolidatedMember－JPY
Loss on retirement of noncurrent assets ope cfCurrentYearDuration_NonConsolidatedMember306000JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration_NonConsolidatedMember21796000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration_NonConsolidatedMember-13426000JPY
Decrease increase in inventories ope cfPrior1YearDuration_NonConsolidatedMember3696535000JPY
Decrease increase in inventories ope cfCurrentYearDuration_NonConsolidatedMember-2458640000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration_NonConsolidatedMember-371902000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration_NonConsolidatedMember36821000JPY
Increase decrease in advances received ope cfPrior1YearDuration_NonConsolidatedMember9160000JPY
Increase decrease in advances received ope cfCurrentYearDuration_NonConsolidatedMember43955000JPY
Decrease increase in advance payments ope cfPrior1YearDuration_NonConsolidatedMember-7050000JPY
Decrease increase in advance payments ope cfCurrentYearDuration_NonConsolidatedMember1120000JPY
Decrease increase in consumption taxes refund receivable ope cfPrior1YearDuration_NonConsolidatedMember148079000JPY
Decrease increase in consumption taxes refund receivable ope cfCurrentYearDuration_NonConsolidatedMember-100091000JPY
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration_NonConsolidatedMember43706000JPY
Increase decrease in accrued consumption taxes ope cfCurrentYearDuration_NonConsolidatedMember-43706000JPY
Other net ope cfPrior1YearDuration_NonConsolidatedMember45246000JPY

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 2024-08-31pass
balance sheet identitynon_consolidated 2025-08-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-08-31pass
statement vs summary · net assetsnon_consolidated 2024-08-31pass
statement vs summary · net assetsnon_consolidated 2025-08-31pass
statement vs summary · operating cash flownon_consolidated 2023-09-01/2024-08-31pass
statement vs summary · operating cash flownon_consolidated 2024-09-01/2025-08-31pass
statement vs summary · revenuenon_consolidated 2023-09-01/2024-08-31pass
statement vs summary · revenuenon_consolidated 2024-09-01/2025-08-31pass
statement vs summary · total assetsnon_consolidated 2024-08-31pass
statement vs summary · total assetsnon_consolidated 2025-08-31pass