Annual report
3028.TEDINET S100WQEC
Period2024-07-01 → 2025-06-30
Filed2025-09-24
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥268.7bn | 2024-07-01 → 2025-06-30 | Cons. | Net sales |
| Revenue | ¥252.9bn | 2023-07-01 → 2024-06-30 | Cons. | Net sales |
| Revenue | ¥244.5bn | 2022-07-01 → 2023-06-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥232.3bn | 2021-07-01 → 2022-06-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥233.2bn | 2020-07-01 → 2021-06-30d | Cons. | Net sales (5-year summary) |
| Operating income | ¥8.5bn | 2024-07-01 → 2025-06-30 | Cons. | Operating income |
| Operating income | ¥3.3bn | 2023-07-01 → 2024-06-30 | Cons. | Operating income |
| Ordinary income | ¥10.5bn | 2024-07-01 → 2025-06-30 | Cons. | Ordinary income |
| Ordinary income | ¥5.3bn | 2023-07-01 → 2024-06-30 | Cons. | Ordinary income |
| Ordinary income | ¥6.9bn | 2022-07-01 → 2023-06-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥9.0bn | 2021-07-01 → 2022-06-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥16.8bn | 2020-07-01 → 2021-06-30d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥8.1bn | 2024-07-01 → 2025-06-30 | Cons. | Income before income taxes |
| Profit before tax | ¥2.7bn | 2023-07-01 → 2024-06-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥5.6bn | 2024-07-01 → 2025-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥1.7bn | 2023-07-01 → 2024-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥5.5bn | 2022-07-01 → 2023-06-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥5.3bn | 2021-07-01 → 2022-06-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥10.8bn | 2020-07-01 → 2021-06-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥5.6bn | 2024-07-01 → 2025-06-30 | Cons. | Profit loss |
| Net income | ¥1.7bn | 2023-07-01 → 2024-06-30 | Cons. | Profit loss |
| Total assets | ¥205.9bn | at 2025-06-30 | Cons. | Assets |
| Total assets | ¥201.9bn | at 2024-06-30 | Cons. | Assets |
| Total assets | ¥186.5bn | at 2023-06-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥193.3bn | at 2022-06-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥207.9bn | at 2021-06-30d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥84.8bn | at 2025-06-30 | Cons. | Liabilities |
| Total liabilities | ¥84.6bn | at 2024-06-30 | Cons. | Liabilities |
| Net assets / equity | ¥121.1bn | at 2025-06-30 | Cons. | Net assets |
| Net assets / equity | ¥117.2bn | at 2024-06-30 | Cons. | Net assets |
| Net assets / equity | ¥115.7bn | at 2023-06-30v | Cons. | Net assets |
| Net assets / equity | ¥111.3bn | at 2022-06-30v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥108.8bn | at 2021-06-30d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥15.2bn | at 2025-06-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥18.0bn | at 2024-06-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥16.0bn | at 2025-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥18.8bn | at 2024-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥18.2bn | at 2023-06-30v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥29.1bn | at 2022-06-30v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥57.2bn | at 2021-06-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥9.1bn | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥5.7bn | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥5.8bn | 2022-07-01 → 2023-06-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥4.7bn | 2021-07-01 → 2022-06-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥46.9bn | 2020-07-01 → 2021-06-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥8.6bn | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥10.5bn | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥6.7bn | 2022-07-01 → 2023-06-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥7.5bn | 2021-07-01 → 2022-06-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥5.7bn | 2020-07-01 → 2021-06-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥3.4bn | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥5.4bn | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥9.9bn | 2022-07-01 → 2023-06-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥15.9bn | 2021-07-01 → 2022-06-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥4.8bn | 2020-07-01 → 2021-06-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥144.61 | 2024-07-01 → 2025-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥44.99 | 2023-07-01 → 2024-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥141.48 | 2022-07-01 → 2023-06-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥135.69 | 2021-07-01 → 2022-06-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥274.92 | 2020-07-01 → 2021-06-30d | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥3,142.59 | at 2025-06-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥3,041.96 | at 2024-06-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥3,002.6 | at 2023-06-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥2,869.89 | at 2022-06-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥2,776.53 | at 2021-06-30d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 58.8% | at 2025-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 58.1% | at 2024-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 62.0% | at 2023-06-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 57.6% | at 2022-06-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 52.4% | at 2021-06-30d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 4.6% | 2024-07-01 → 2025-06-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 1.5% | 2023-07-01 → 2024-06-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 4.8% | 2022-07-01 → 2023-06-30v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 4.8% | 2021-07-01 → 2022-06-30v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 10.4% | 2020-07-01 → 2021-06-30d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 3,257 | at 2025-06-30 | Cons. | Number of employees |
| Employees | 3,127 | at 2024-06-30 | Cons. | Number of employees |
| Employees | 2,993 | at 2023-06-30v | Cons. | Number of employees |
| Employees | 2,948 | at 2022-06-30v | Cons. | Number of employees |
| Employees | 2,982 | at 2021-06-30d | Cons. | Number of employees |
| Revenue | ¥266.4bn | 2024-07-01 → 2025-06-30 | Standalone | Net sales |
| Revenue | ¥250.6bn | 2023-07-01 → 2024-06-30 | Standalone | Net sales |
| Revenue | ¥242.3bn | 2022-07-01 → 2023-06-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥229.8bn | 2021-07-01 → 2022-06-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥230.8bn | 2020-07-01 → 2021-06-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥8.5bn | 2024-07-01 → 2025-06-30 | Standalone | Operating income |
| Operating income | ¥3.3bn | 2023-07-01 → 2024-06-30 | Standalone | Operating income |
| Ordinary income | ¥10.4bn | 2024-07-01 → 2025-06-30 | Standalone | Ordinary income |
| Ordinary income | ¥5.2bn | 2023-07-01 → 2024-06-30 | Standalone | Ordinary income |
| Ordinary income | ¥6.8bn | 2022-07-01 → 2023-06-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥8.9bn | 2021-07-01 → 2022-06-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥15.7bn | 2020-07-01 → 2021-06-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥8.1bn | 2024-07-01 → 2025-06-30 | Standalone | Income before income taxes |
| Profit before tax | ¥2.6bn | 2023-07-01 → 2024-06-30 | Standalone | Income before income taxes |
| Net income | ¥5.6bn | 2024-07-01 → 2025-06-30 | Standalone | Profit loss |
| Net income | ¥1.7bn | 2023-07-01 → 2024-06-30 | Standalone | Profit loss |
| Net income | ¥5.5bn | 2022-07-01 → 2023-06-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥5.3bn | 2021-07-01 → 2022-06-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥16.6bn | 2020-07-01 → 2021-06-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥203.3bn | at 2025-06-30 | Standalone | Assets |
| Total assets | ¥199.0bn | at 2024-06-30 | Standalone | Assets |
| Total assets | ¥184.8bn | at 2023-06-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥191.9bn | at 2022-06-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥206.1bn | at 2021-06-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥84.1bn | at 2025-06-30 | Standalone | Liabilities |
| Total liabilities | ¥84.0bn | at 2024-06-30 | Standalone | Liabilities |
| Net assets / equity | ¥119.2bn | at 2025-06-30 | Standalone | Net assets |
| Net assets / equity | ¥115.1bn | at 2024-06-30 | Standalone | Net assets |
| Net assets / equity | ¥114.8bn | at 2023-06-30v | Standalone | Net assets |
| Net assets / equity | ¥110.6bn | at 2022-06-30v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥107.9bn | at 2021-06-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥13.9bn | at 2025-06-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥16.7bn | at 2024-06-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥146.47 | 2024-07-01 → 2025-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥45.24 | 2023-07-01 → 2024-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥141.47 | 2022-07-01 → 2023-06-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥135.63 | 2021-07-01 → 2022-06-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥424.19 | 2020-07-01 → 2021-06-30d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥50 | 2024-07-01 → 2025-06-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥50 | 2023-07-01 → 2024-06-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥50 | 2022-07-01 → 2023-06-30v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥50 | 2021-07-01 → 2022-06-30v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥45 | 2020-07-01 → 2021-06-30d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥3,092.8 | at 2025-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥2,985.16 | at 2024-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥2,978.93 | at 2023-06-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥2,850.86 | at 2022-06-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥2,754.17 | at 2021-06-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 58.6% | at 2025-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 57.8% | at 2024-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 62.1% | at 2023-06-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 57.6% | at 2022-06-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 52.3% | at 2021-06-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 4.7% | 2024-07-01 → 2025-06-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 1.5% | 2023-07-01 → 2024-06-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 4.9% | 2022-07-01 → 2023-06-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 4.8% | 2021-07-01 → 2022-06-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 16.6% | 2020-07-01 → 2021-06-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 38,888,000 | at 2025-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 38,888,000 | at 2024-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 38,888,000 | at 2023-06-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 38,888,000 | at 2022-06-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 40,488,000 | at 2021-06-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 2,896 | at 2025-06-30 | Standalone | Number of employees |
| Employees | 2,808 | at 2024-06-30 | Standalone | Number of employees |
| Employees | 2,703 | at 2023-06-30v | Standalone | Number of employees |
| Employees | 2,671 | at 2022-06-30v | Standalone | Number of employees |
| Employees | 2,693 | at 2021-06-30d | 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.
All source rows · 1,543
| Item | Context | Value | Unit |
|---|---|---|---|
| Net assets | Prior1YearInstant_NonConsolidatedMember | 115051000000 | JPY |
| Net assets | CurrentYearInstant_NonConsolidatedMember | 119223000000 | JPY |
| Liabilities and net assets | Prior1YearInstant_NonConsolidatedMember | 199016000000 | JPY |
| Liabilities and net assets | CurrentYearInstant_NonConsolidatedMember | 203350000000 | JPY |
| Net sales | Prior1YearDuration_NonConsolidatedMember | 250636000000 | JPY |
| Net sales | CurrentYearDuration_NonConsolidatedMember | 266425000000 | JPY |
| Beginning goods cos | Prior1YearDuration_NonConsolidatedMember | 68964000000 | JPY |
| Beginning goods cos | CurrentYearDuration_NonConsolidatedMember | 75712000000 | JPY |
| Cost of purchased goods | Prior1YearDuration_NonConsolidatedMember | 161447000000 | JPY |
| Cost of purchased goods | CurrentYearDuration_NonConsolidatedMember | 166312000000 | JPY |
| Total beginning and purchase of goods | Prior1YearDuration_NonConsolidatedMember | 230412000000 | JPY |
| Total beginning and purchase of goods | CurrentYearDuration_NonConsolidatedMember | 242024000000 | JPY |
| Transfer to other account cos | Prior1YearDuration_NonConsolidatedMember | 57000000 | JPY |
| Transfer to other account cos | CurrentYearDuration_NonConsolidatedMember | 59000000 | JPY |
| Ending goods cos | Prior1YearDuration_NonConsolidatedMember | 75712000000 | JPY |
| Ending goods cos | CurrentYearDuration_NonConsolidatedMember | 81031000000 | JPY |
| Cost of goods sold | Prior1YearDuration_NonConsolidatedMember | 154642000000 | JPY |
| Cost of goods sold | CurrentYearDuration_NonConsolidatedMember | 160933000000 | JPY |
| Gross profit | Prior1YearDuration_NonConsolidatedMember | 95994000000 | JPY |
| Gross profit | CurrentYearDuration_NonConsolidatedMember | 105492000000 | JPY |
| Employees salaries and bonuses sga | Prior1YearDuration_NonConsolidatedMember | 26243000000 | JPY |
| Employees salaries and bonuses sga | CurrentYearDuration_NonConsolidatedMember | 28158000000 | JPY |
| Retirement benefit expenses sga | Prior1YearDuration_NonConsolidatedMember | 268000000 | JPY |
| Retirement benefit expenses sga | CurrentYearDuration_NonConsolidatedMember | 105000000 | JPY |
| Provision for bonuses sga | Prior1YearDuration_NonConsolidatedMember | 268000000 | JPY |
| Provision for bonuses sga | CurrentYearDuration_NonConsolidatedMember | 367000000 | JPY |
| Rent expenses sga | Prior1YearDuration_NonConsolidatedMember | 23937000000 | JPY |
| Rent expenses sga | CurrentYearDuration_NonConsolidatedMember | 24195000000 | JPY |
| Depreciation sga | Prior1YearDuration_NonConsolidatedMember | 5332000000 | JPY |
| Depreciation sga | CurrentYearDuration_NonConsolidatedMember | 5753000000 | JPY |
| Other sga | Prior1YearDuration_NonConsolidatedMember | 36662000000 | JPY |
| Other sga | CurrentYearDuration_NonConsolidatedMember | 38446000000 | JPY |
| Selling general and administrative expenses | Prior1YearDuration_NonConsolidatedMember | 92713000000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration_NonConsolidatedMember | 97027000000 | JPY |
| Operating income | Prior1YearDuration_NonConsolidatedMember | 3281000000 | JPY |
| Operating income | CurrentYearDuration_NonConsolidatedMember | 8464000000 | JPY |
| Interest income noi | Prior1YearDuration_NonConsolidatedMember | 102000000 | JPY |
| Interest income noi | CurrentYearDuration_NonConsolidatedMember | 100000000 | JPY |
| Real estate rent noi | Prior1YearDuration_NonConsolidatedMember | 1014000000 | JPY |
| Real estate rent noi | CurrentYearDuration_NonConsolidatedMember | 1153000000 | JPY |
| Co sponsor fee noi | Prior1YearDuration_NonConsolidatedMember | 364000000 | JPY |
| Co sponsor fee noi | CurrentYearDuration_NonConsolidatedMember | 299000000 | JPY |
| Other noi | Prior1YearDuration_NonConsolidatedMember | 1061000000 | JPY |
| Other noi | CurrentYearDuration_NonConsolidatedMember | 1237000000 | JPY |
| Non operating income | Prior1YearDuration_NonConsolidatedMember | 2542000000 | JPY |
| Non operating income | CurrentYearDuration_NonConsolidatedMember | 2790000000 | JPY |
| Interest expenses noe | Prior1YearDuration_NonConsolidatedMember | 80000000 | JPY |
| Interest expenses noe | CurrentYearDuration_NonConsolidatedMember | 117000000 | JPY |
| Rent expenses on real estates noe | Prior1YearDuration_NonConsolidatedMember | 480000000 | JPY |
| Rent expenses on real estates noe | CurrentYearDuration_NonConsolidatedMember | 589000000 | 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 rounding |
| 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 |