Annual report
3021.TEDINET S100UALO
Period2023-06-01 → 2024-05-31
Filed2024-08-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 156
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥6.9bn | 2023-06-01 → 2024-05-31 | Cons. | Net sales |
| Revenue | ¥6.4bn | 2022-06-01 → 2023-05-31 | Cons. | Net sales |
| Revenue | ¥5.5bn | 2021-06-01 → 2022-05-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥5.2bn | 2020-06-01 → 2021-05-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥4.6bn | 2019-06-01 → 2020-05-31d | Cons. | Net sales (5-year summary) |
| Operating income | ¥658m | 2023-06-01 → 2024-05-31 | Cons. | Operating income |
| Operating income | ¥530m | 2022-06-01 → 2023-05-31 | Cons. | Operating income |
| Ordinary income | ¥636m | 2023-06-01 → 2024-05-31 | Cons. | Ordinary income |
| Ordinary income | ¥518m | 2022-06-01 → 2023-05-31 | Cons. | Ordinary income |
| Ordinary income | ¥334m | 2021-06-01 → 2022-05-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥764m | 2020-06-01 → 2021-05-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥409m | 2019-06-01 → 2020-05-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥633m | 2023-06-01 → 2024-05-31 | Cons. | Income before income taxes |
| Profit before tax | ¥518m | 2022-06-01 → 2023-05-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥432m | 2023-06-01 → 2024-05-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥336m | 2022-06-01 → 2023-05-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥210m | 2021-06-01 → 2022-05-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥497m | 2020-06-01 → 2021-05-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥289m | 2019-06-01 → 2020-05-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥432m | 2023-06-01 → 2024-05-31 | Cons. | Profit loss |
| Net income | ¥336m | 2022-06-01 → 2023-05-31 | Cons. | Profit loss |
| Total assets | ¥10.5bn | at 2024-05-31 | Cons. | Assets |
| Total assets | ¥8.0bn | at 2023-05-31 | Cons. | Assets |
| Total assets | ¥6.8bn | at 2022-05-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥5.8bn | at 2021-05-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥4.9bn | at 2020-05-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥7.4bn | at 2024-05-31 | Cons. | Liabilities |
| Total liabilities | ¥5.3bn | at 2023-05-31 | Cons. | Liabilities |
| Net assets / equity | ¥3.1bn | at 2024-05-31 | Cons. | Net assets |
| Net assets / equity | ¥2.7bn | at 2023-05-31 | Cons. | Net assets |
| Net assets / equity | ¥2.5bn | at 2022-05-31d | Cons. | Net assets |
| Net assets / equity | ¥2.4bn | at 2021-05-31d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥2.0bn | at 2020-05-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.4bn | at 2024-05-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.2bn | at 2023-05-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.4bn | at 2024-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.2bn | at 2023-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥916m | at 2022-05-31d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.8bn | at 2021-05-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥894m | at 2020-05-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥2.5bn | 2023-06-01 → 2024-05-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥2.7bn | 2022-06-01 → 2023-05-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥1.4bn | 2021-06-01 → 2022-05-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥2.4bn | 2020-06-01 → 2021-05-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥1.3bn | 2019-06-01 → 2020-05-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥4.4bn | 2023-06-01 → 2024-05-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥3.3bn | 2022-06-01 → 2023-05-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥3.1bn | 2021-06-01 → 2022-05-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥1.5bn | 2020-06-01 → 2021-05-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥2.1bn | 2019-06-01 → 2020-05-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥2.1bn | 2023-06-01 → 2024-05-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥783m | 2022-06-01 → 2023-05-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥883m | 2021-06-01 → 2022-05-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥2m | 2020-06-01 → 2021-05-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥1.0bn | 2019-06-01 → 2020-05-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥82.77 | 2023-06-01 → 2024-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥65.58 | 2022-06-01 → 2023-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥41.42 | 2021-06-01 → 2022-05-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥98.57 | 2020-06-01 → 2021-05-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥57.16 | 2019-06-01 → 2020-05-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥82.35 | 2023-06-01 → 2024-05-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥65.09 | 2022-06-01 → 2023-05-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥40.55 | 2021-06-01 → 2022-05-31d | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥95.66 | 2020-06-01 → 2021-05-31d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥582.87 | at 2024-05-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥531.99 | at 2023-05-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥497.7 | at 2022-05-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥481.34 | at 2021-05-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥404.79 | at 2020-05-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 29.2% | at 2024-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 34.2% | at 2023-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 37.1% | at 2022-05-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 41.9% | at 2021-05-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 41.6% | at 2020-05-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 14.9% | 2023-06-01 → 2024-05-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 12.8% | 2022-06-01 → 2023-05-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 8.5% | 2021-06-01 → 2022-05-31d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 22.2% | 2020-06-01 → 2021-05-31d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 14.4% | 2019-06-01 → 2020-05-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 234 | at 2024-05-31 | Cons. | Number of employees |
| Employees | 222 | at 2023-05-31 | Cons. | Number of employees |
| Employees | 200 | at 2022-05-31d | Cons. | Number of employees |
| Employees | 173 | at 2021-05-31d | Cons. | Number of employees |
| Employees | 160 | at 2020-05-31d | Cons. | Number of employees |
| Revenue | ¥6.7bn | 2023-06-01 → 2024-05-31 | Standalone | Net sales |
| Revenue | ¥6.2bn | 2022-06-01 → 2023-05-31 | Standalone | Net sales |
| Revenue | ¥5.4bn | 2021-06-01 → 2022-05-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥5.1bn | 2020-06-01 → 2021-05-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥4.2bn | 2019-06-01 → 2020-05-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥591m | 2023-06-01 → 2024-05-31 | Standalone | Operating income |
| Operating income | ¥462m | 2022-06-01 → 2023-05-31 | Standalone | Operating income |
| Ordinary income | ¥567m | 2023-06-01 → 2024-05-31 | Standalone | Ordinary income |
| Ordinary income | ¥449m | 2022-06-01 → 2023-05-31 | Standalone | Ordinary income |
| Ordinary income | ¥347m | 2021-06-01 → 2022-05-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥763m | 2020-06-01 → 2021-05-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥383m | 2019-06-01 → 2020-05-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥564m | 2023-06-01 → 2024-05-31 | Standalone | Income before income taxes |
| Profit before tax | ¥449m | 2022-06-01 → 2023-05-31 | Standalone | Income before income taxes |
| Net income | ¥387m | 2023-06-01 → 2024-05-31 | Standalone | Profit loss |
| Net income | ¥301m | 2022-06-01 → 2023-05-31 | Standalone | Profit loss |
| Net income | ¥232m | 2021-06-01 → 2022-05-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥509m | 2020-06-01 → 2021-05-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥254m | 2019-06-01 → 2020-05-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥10.4bn | at 2024-05-31 | Standalone | Assets |
| Total assets | ¥7.9bn | at 2023-05-31 | Standalone | Assets |
| Total assets | ¥6.7bn | at 2022-05-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥5.6bn | at 2021-05-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥4.9bn | at 2020-05-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥7.4bn | at 2024-05-31 | Standalone | Liabilities |
| Total liabilities | ¥5.2bn | at 2023-05-31 | Standalone | Liabilities |
| Net assets / equity | ¥3.0bn | at 2024-05-31 | Standalone | Net assets |
| Net assets / equity | ¥2.7bn | at 2023-05-31 | Standalone | Net assets |
| Net assets / equity | ¥2.6bn | at 2022-05-31d | Standalone | Net assets |
| Net assets / equity | ¥2.4bn | at 2021-05-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥2.0bn | at 2020-05-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.1bn | at 2024-05-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥850m | at 2023-05-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥74.2 | 2023-06-01 → 2024-05-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥58.66 | 2022-06-01 → 2023-05-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥45.78 | 2021-06-01 → 2022-05-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥100.96 | 2020-06-01 → 2021-05-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥50.24 | 2019-06-01 → 2020-05-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥73.82 | 2023-06-01 → 2024-05-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥58.22 | 2022-06-01 → 2023-05-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥44.82 | 2021-06-01 → 2022-05-31d | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥97.97 | 2020-06-01 → 2021-05-31d | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥41 | 2023-06-01 → 2024-05-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥40 | 2022-06-01 → 2023-05-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥36 | 2021-06-01 → 2022-05-31d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥30 | 2020-06-01 → 2021-05-31d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥22 | 2019-06-01 → 2020-05-31d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥573.74 | at 2024-05-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥531.37 | at 2023-05-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥504.04 | at 2022-05-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥483.37 | at 2021-05-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥404.42 | at 2020-05-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 28.9% | at 2024-05-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 34.5% | at 2023-05-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 38.1% | at 2022-05-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 43.2% | at 2021-05-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 41.8% | at 2020-05-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 13.5% | 2023-06-01 → 2024-05-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 11.3% | 2022-06-01 → 2023-05-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 9.3% | 2021-06-01 → 2022-05-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 22.7% | 2020-06-01 → 2021-05-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 12.6% | 2019-06-01 → 2020-05-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 5,389,900 | at 2024-05-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,285,700 | at 2023-05-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,230,500 | at 2022-05-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,175,000 | at 2021-05-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,175,000 | at 2020-05-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 225 | at 2024-05-31 | Standalone | Number of employees |
| Employees | 213 | at 2023-05-31 | Standalone | Number of employees |
| Employees | 189 | at 2022-05-31d | Standalone | Number of employees |
| Employees | 165 | at 2021-05-31d | Standalone | Number of employees |
| Employees | 153 | at 2020-05-31d | 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 · 89
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | capex | 2023-06-01 → 2024-05-31 | ¥43m |
| Reconciling Itemsreconciling | depreciation | 2023-06-01 → 2024-05-31 | ¥41m |
| Reconciling Itemsreconciling | revenue | 2023-06-01 → 2024-05-31 | −¥65m |
| Reconciling Itemsreconciling | revenue intersegment | 2023-06-01 → 2024-05-31 | −¥65m |
| Reconciling Itemsreconciling | segment assets | at 2024-05-31 | ¥1.8bn |
| Reconciling Itemsreconciling | segment profit | 2023-06-01 → 2024-05-31 | −¥587m |
| Communication Devicereportable segment | capex | 2023-06-01 → 2024-05-31 | ¥190,000 |
| Communication Devicereportable segment | depreciation | 2023-06-01 → 2024-05-31 | ¥1m |
| Communication Devicereportable segment | employees | at 2024-05-31 | 6 pure |
| Communication Devicereportable segment | revenue | 2023-06-01 → 2024-05-31 | ¥242m |
| Communication Devicereportable segment | revenue external | 2023-06-01 → 2024-05-31 | ¥237m |
| Communication Devicereportable segment | revenue intersegment | 2023-06-01 → 2024-05-31 | ¥5m |
| Communication Devicereportable segment | segment assets | at 2024-05-31 | ¥265m |
| Communication Devicereportable segment | segment profit | 2023-06-01 → 2024-05-31 | ¥41m |
| IT Asset Dispositionreportable segment | capex | 2023-06-01 → 2024-05-31 | ¥42m |
| IT Asset Dispositionreportable segment | depreciation | 2023-06-01 → 2024-05-31 | ¥22m |
| IT Asset Dispositionreportable segment | employees | at 2024-05-31 | 57 pure |
| IT Asset Dispositionreportable segment | revenue | 2023-06-01 → 2024-05-31 | ¥1.8bn |
| IT Asset Dispositionreportable segment | revenue external | 2023-06-01 → 2024-05-31 | ¥1.8bn |
| IT Asset Dispositionreportable segment | segment assets | at 2024-05-31 | ¥280m |
| IT Asset Dispositionreportable segment | segment profit | 2023-06-01 → 2024-05-31 | ¥574m |
| IT Subscription Dispositionreportable segment | capex | 2023-06-01 → 2024-05-31 | ¥4.2bn |
| IT Subscription Dispositionreportable segment | depreciation | 2023-06-01 → 2024-05-31 | ¥2.2bn |
| IT Subscription Dispositionreportable segment | employees | at 2024-05-31 | 138 pure |
| IT Subscription Dispositionreportable segment | revenue | 2023-06-01 → 2024-05-31 | ¥4.9bn |
| IT Subscription Dispositionreportable segment | revenue external | 2023-06-01 → 2024-05-31 | ¥4.9bn |
| IT Subscription Dispositionreportable segment | revenue intersegment | 2023-06-01 → 2024-05-31 | ¥61m |
| IT Subscription Dispositionreportable segment | segment assets | at 2024-05-31 | ¥8.2bn |
| IT Subscription Dispositionreportable segment | segment profit | 2023-06-01 → 2024-05-31 | ¥631m |
| —segment total | capex | 2023-06-01 → 2024-05-31 | ¥4.3bn |
| —segment total | depreciation | 2023-06-01 → 2024-05-31 | ¥2.2bn |
| —segment total | revenue | 2023-06-01 → 2024-05-31 | ¥7.0bn |
| —segment total | revenue external | 2023-06-01 → 2024-05-31 | ¥6.9bn |
| —segment total | revenue intersegment | 2023-06-01 → 2024-05-31 | ¥65m |
| —segment total | segment assets | at 2024-05-31 | ¥8.7bn |
| —segment total | segment profit | 2023-06-01 → 2024-05-31 | ¥1.2bn |
| Total Of Reportable Segments And Otherssegment total | capex | 2023-06-01 → 2024-05-31 | ¥4.3bn |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2023-06-01 → 2024-05-31 | ¥2.2bn |
| Total Of Reportable Segments And Otherssegment total | revenue | 2023-06-01 → 2024-05-31 | ¥7.0bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2023-06-01 → 2024-05-31 | ¥6.9bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2023-06-01 → 2024-05-31 | ¥65m |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2024-05-31 | ¥8.7bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2023-06-01 → 2024-05-31 | ¥1.2bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | depreciation | 2022-06-01 → 2023-05-31 | ¥16,000 |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2022-06-01 → 2023-05-31 | ¥5m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2022-06-01 → 2023-05-31 | ¥5m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2022-06-01 → 2023-05-31 | −¥554,000 |
| Reconciling Itemsreconciling | capex | 2022-06-01 → 2023-05-31 | ¥58m |
| Reconciling Itemsreconciling | depreciation | 2022-06-01 → 2023-05-31 | ¥39m |
| Reconciling Itemsreconciling | revenue | 2022-06-01 → 2023-05-31 | −¥170m |
| Reconciling Itemsreconciling | revenue intersegment | 2022-06-01 → 2023-05-31 | −¥170m |
| Reconciling Itemsreconciling | segment assets | at 2023-05-31 | ¥1.1bn |
| Reconciling Itemsreconciling | segment profit | 2022-06-01 → 2023-05-31 | −¥613m |
| Communication Devicereportable segment | capex | 2022-06-01 → 2023-05-31 | ¥11m |
| Communication Devicereportable segment | depreciation | 2022-06-01 → 2023-05-31 | ¥2m |
| Communication Devicereportable segment | revenue | 2022-06-01 → 2023-05-31 | ¥224m |
| Communication Devicereportable segment | revenue external | 2022-06-01 → 2023-05-31 | ¥223m |
| Communication Devicereportable segment | revenue intersegment | 2022-06-01 → 2023-05-31 | ¥1m |
| Communication Devicereportable segment | segment assets | at 2023-05-31 | ¥281m |
| Communication Devicereportable segment | segment profit | 2022-06-01 → 2023-05-31 | ¥19m |
| IT Asset Dispositionreportable segment | capex | 2022-06-01 → 2023-05-31 | ¥10m |
| IT Asset Dispositionreportable segment | depreciation | 2022-06-01 → 2023-05-31 | ¥22m |
| IT Asset Dispositionreportable segment | revenue | 2022-06-01 → 2023-05-31 | ¥1.9bn |
| IT Asset Dispositionreportable segment | revenue external | 2022-06-01 → 2023-05-31 | ¥1.9bn |
| IT Asset Dispositionreportable segment | segment assets | at 2023-05-31 | ¥254m |
| IT Asset Dispositionreportable segment | segment profit | 2022-06-01 → 2023-05-31 | ¥485m |
| IT Subscription Dispositionreportable segment | capex | 2022-06-01 → 2023-05-31 | ¥3.0bn |
| IT Subscription Dispositionreportable segment | depreciation | 2022-06-01 → 2023-05-31 | ¥1.8bn |
| IT Subscription Dispositionreportable segment | revenue | 2022-06-01 → 2023-05-31 | ¥4.5bn |
| IT Subscription Dispositionreportable segment | revenue external | 2022-06-01 → 2023-05-31 | ¥4.3bn |
| IT Subscription Dispositionreportable segment | revenue intersegment | 2022-06-01 → 2023-05-31 | ¥169m |
| IT Subscription Dispositionreportable segment | segment assets | at 2023-05-31 | ¥6.4bn |
| IT Subscription Dispositionreportable segment | segment profit | 2022-06-01 → 2023-05-31 | ¥639m |
| —segment total | capex | 2022-06-01 → 2023-05-31 | ¥3.0bn |
| —segment total | depreciation | 2022-06-01 → 2023-05-31 | ¥1.8bn |
| —segment total | revenue | 2022-06-01 → 2023-05-31 | ¥6.6bn |
| —segment total | revenue external | 2022-06-01 → 2023-05-31 | ¥6.4bn |
| —segment total | revenue intersegment | 2022-06-01 → 2023-05-31 | ¥170m |
| —segment total | segment assets | at 2023-05-31 | ¥7.0bn |
| —segment total | segment profit | 2022-06-01 → 2023-05-31 | ¥1.1bn |
| Total Of Reportable Segments And Otherssegment total | capex | 2022-06-01 → 2023-05-31 | ¥3.0bn |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2022-06-01 → 2023-05-31 | ¥1.8bn |
| Total Of Reportable Segments And Otherssegment total | revenue | 2022-06-01 → 2023-05-31 | ¥6.6bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2022-06-01 → 2023-05-31 | ¥6.4bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2022-06-01 → 2023-05-31 | ¥170m |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2023-05-31 | ¥7.0bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2022-06-01 → 2023-05-31 | ¥1.1bn |
| IT Asset Dispositionreportable segment | employees | at 2024-05-31 | 57 pure |
| IT Subscription Dispositionreportable segment | employees | at 2024-05-31 | 135 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,430
| Item | Context | Value | Unit |
|---|---|---|---|
| Issuance of new shares | CurrentYearDuration_ShareholdersEquityMember | 96489000 | JPY |
| Dividends from surplus | CurrentYearDuration_RetainedEarningsMember | -205940000 | JPY |
| Dividends from surplus | CurrentYearDuration_ShareholdersEquityMember | -205940000 | JPY |
| Profit loss attributable to owners of parent | CurrentYearDuration_RetainedEarningsMember | 432117000 | JPY |
| Profit loss attributable to owners of parent | CurrentYearDuration_ShareholdersEquityMember | 432117000 | JPY |
| Purchase of treasury stock | CurrentYearDuration_ShareholdersEquityMember | － | JPY |
| Total changes of items during the period | CurrentYearDuration_CapitalStockMember | 48244000 | JPY |
| Total changes of items during the period | CurrentYearDuration_CapitalSurplusMember | 48244000 | JPY |
| Total changes of items during the period | CurrentYearDuration_RetainedEarningsMember | 226177000 | JPY |
| Total changes of items during the period | CurrentYearDuration_TreasuryStockMember | － | JPY |
| Total changes of items during the period | CurrentYearDuration_ShareholdersEquityMember | 322666000 | JPY |
| Net assets | CurrentYearInstant_CapitalStockMember | 532248000 | JPY |
| Net assets | CurrentYearInstant_CapitalSurplusMember | 625281000 | JPY |
| Net assets | CurrentYearInstant_RetainedEarningsMember | 2023016000 | JPY |
| Net assets | CurrentYearInstant_TreasuryStockMember | -118925000 | JPY |
| Net assets | CurrentYearInstant_ShareholdersEquityMember | 3061620000 | JPY |
| Net assets | Prior1YearInstant_SubscriptionRightsToSharesMember | 757000 | JPY |
| Net assets | Prior1YearInstant | 2739712000 | JPY |
| Issuance of new shares | CurrentYearDuration | 96489000 | JPY |
| Dividends from surplus | CurrentYearDuration | -205940000 | JPY |
| Profit loss attributable to owners of parent | CurrentYearDuration | 432117000 | JPY |
| Purchase of treasury stock | CurrentYearDuration | － | JPY |
| Net changes of items other than shareholders equity | CurrentYearDuration_SubscriptionRightsToSharesMember | -208000 | JPY |
| Net changes of items other than shareholders equity | CurrentYearDuration | -208000 | JPY |
| Total changes of items during the period | CurrentYearDuration_SubscriptionRightsToSharesMember | -208000 | JPY |
| Total changes of items during the period | CurrentYearDuration | 322457000 | JPY |
| Net assets | CurrentYearInstant_SubscriptionRightsToSharesMember | 549000 | JPY |
| Net assets | CurrentYearInstant | 3062170000 | JPY |
| Income before income taxes | Prior1YearDuration | 518009000 | JPY |
| Income before income taxes | CurrentYearDuration | 633295000 | JPY |
| Depreciation and amortization ope cf | Prior1YearDuration | 1854859000 | JPY |
| Depreciation and amortization ope cf | CurrentYearDuration | 2239005000 | JPY |
| Amortization of goodwill ope cf | Prior1YearDuration | 32042000 | JPY |
| Amortization of goodwill ope cf | CurrentYearDuration | 3285000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | Prior1YearDuration | -2704000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | CurrentYearDuration | -16029000 | JPY |
| Interest and dividends income ope cf | Prior1YearDuration | -5000 | JPY |
| Interest and dividends income ope cf | CurrentYearDuration | -7000 | JPY |
| Compensation income ope cf | Prior1YearDuration | － | JPY |
| Compensation income ope cf | CurrentYearDuration | -10545000 | JPY |
| Interest expenses ope cf | Prior1YearDuration | 18046000 | JPY |
| Interest expenses ope cf | CurrentYearDuration | 35578000 | JPY |
| Loss on retirement of noncurrent assets ope cf | Prior1YearDuration | 32000 | JPY |
| Loss on retirement of noncurrent assets ope cf | CurrentYearDuration | 3275000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1YearDuration | -120894000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | CurrentYearDuration | -107878000 | JPY |
| Decrease increase in inventories ope cf | Prior1YearDuration | 48865000 | JPY |
| Decrease increase in inventories ope cf | CurrentYearDuration | -41250000 | JPY |
| Decrease increase in consumption taxes refund receivable ope cf | Prior1YearDuration | 172679000 | JPY |
| Decrease increase in consumption taxes refund receivable ope cf | CurrentYearDuration | -61977000 | 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 |
| 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 |