Annual report
3097.TEDINET S100WR57
Period2024-07-01 → 2025-06-30
Filed2025-09-25
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 158
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥123.9bn | 2024-07-01 → 2025-06-30 | Cons. | Net sales |
| Revenue | ¥107.2bn | 2023-07-01 → 2024-06-30 | Cons. | Net sales |
| Revenue | ¥92.3bn | 2022-07-01 → 2023-06-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥73.3bn | 2021-07-01 → 2022-06-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥64.0bn | 2020-07-01 → 2021-06-30d | Cons. | Net sales (5-year summary) |
| Operating income | ¥9.2bn | 2024-07-01 → 2025-06-30 | Cons. | Operating income |
| Operating income | ¥8.2bn | 2023-07-01 → 2024-06-30 | Cons. | Operating income |
| Ordinary income | ¥9.0bn | 2024-07-01 → 2025-06-30 | Cons. | Ordinary income |
| Ordinary income | ¥8.6bn | 2023-07-01 → 2024-06-30 | Cons. | Ordinary income |
| Ordinary income | ¥7.2bn | 2022-07-01 → 2023-06-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥6.2bn | 2021-07-01 → 2022-06-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥4.3bn | 2020-07-01 → 2021-06-30d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥8.8bn | 2024-07-01 → 2025-06-30 | Cons. | Income before income taxes |
| Profit before tax | ¥8.1bn | 2023-07-01 → 2024-06-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥6.2bn | 2024-07-01 → 2025-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥5.6bn | 2023-07-01 → 2024-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥4.7bn | 2022-07-01 → 2023-06-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥3.7bn | 2021-07-01 → 2022-06-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥2.7bn | 2020-07-01 → 2021-06-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥6.1bn | 2024-07-01 → 2025-06-30 | Cons. | Profit loss |
| Net income | ¥5.6bn | 2023-07-01 → 2024-06-30 | Cons. | Profit loss |
| Total assets | ¥74.0bn | at 2025-06-30 | Cons. | Assets |
| Total assets | ¥61.5bn | at 2024-06-30 | Cons. | Assets |
| Total assets | ¥50.0bn | at 2023-06-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥46.2bn | at 2022-06-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥47.8bn | at 2021-06-30d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥33.7bn | at 2025-06-30 | Cons. | Liabilities |
| Total liabilities | ¥32.0bn | at 2024-06-30 | Cons. | Liabilities |
| Net assets / equity | ¥40.4bn | at 2025-06-30 | Cons. | Net assets |
| Net assets / equity | ¥29.6bn | at 2024-06-30 | Cons. | Net assets |
| Net assets / equity | ¥25.0bn | at 2023-06-30v | Cons. | Net assets |
| Net assets / equity | ¥23.0bn | at 2022-06-30v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥20.0bn | at 2021-06-30d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥12.5bn | at 2025-06-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥12.2bn | at 2024-06-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥12.3bn | at 2025-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥11.8bn | at 2024-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥6.9bn | at 2023-06-30v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥8.5bn | at 2022-06-30v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥14.2bn | at 2021-06-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥11.8bn | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥10.6bn | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥9.7bn | 2022-07-01 → 2023-06-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥8.8bn | 2021-07-01 → 2022-06-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥5.8bn | 2020-07-01 → 2021-06-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥14.0bn | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥9.2bn | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥8.0bn | 2022-07-01 → 2023-06-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥7.4bn | 2021-07-01 → 2022-06-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥5.8bn | 2020-07-01 → 2021-06-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥2.7bn | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥3.5bn | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥3.2bn | 2022-07-01 → 2023-06-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥7.3bn | 2021-07-01 → 2022-06-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥4.2bn | 2020-07-01 → 2021-06-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥163.09 | 2024-07-01 → 2025-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥158.15 | 2023-07-01 → 2024-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥129.48 | 2022-07-01 → 2023-06-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥102.85 | 2021-07-01 → 2022-06-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥75.36 | 2020-07-01 → 2021-06-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥162.97 | 2024-07-01 → 2025-06-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥151.95 | 2023-07-01 → 2024-06-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥127.78 | 2022-07-01 → 2023-06-30v | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥102.41 | 2021-07-01 → 2022-06-30v | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥74.98 | 2020-07-01 → 2021-06-30d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥1,044.96 | at 2025-06-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥816.19 | at 2024-06-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥686.37 | at 2023-06-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥623.45 | at 2022-06-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥541.79 | at 2021-06-30d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 54.3% | at 2025-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 47.2% | at 2024-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 48.9% | at 2023-06-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 49.0% | at 2022-06-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 41.0% | at 2021-06-30d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 17.7% | 2024-07-01 → 2025-06-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 21.0% | 2023-07-01 → 2024-06-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 19.9% | 2022-07-01 → 2023-06-30v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 17.6% | 2021-07-01 → 2022-06-30v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 14.7% | 2020-07-01 → 2021-06-30d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 2,069 | at 2025-06-30 | Cons. | Number of employees |
| Employees | 1,809 | at 2024-06-30 | Cons. | Number of employees |
| Employees | 1,581 | at 2023-06-30v | Cons. | Number of employees |
| Employees | 1,442 | at 2022-06-30v | Cons. | Number of employees |
| Employees | 1,429 | at 2021-06-30d | Cons. | Number of employees |
| Revenue | ¥119.2bn | 2024-07-01 → 2025-06-30 | Standalone | Net sales |
| Revenue | ¥104.1bn | 2023-07-01 → 2024-06-30 | Standalone | Net sales |
| Revenue | ¥89.2bn | 2022-07-01 → 2023-06-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥70.9bn | 2021-07-01 → 2022-06-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥61.3bn | 2020-07-01 → 2021-06-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥9.2bn | 2024-07-01 → 2025-06-30 | Standalone | Operating income |
| Operating income | ¥8.4bn | 2023-07-01 → 2024-06-30 | Standalone | Operating income |
| Ordinary income | ¥9.1bn | 2024-07-01 → 2025-06-30 | Standalone | Ordinary income |
| Ordinary income | ¥8.4bn | 2023-07-01 → 2024-06-30 | Standalone | Ordinary income |
| Ordinary income | ¥7.2bn | 2022-07-01 → 2023-06-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥6.1bn | 2021-07-01 → 2022-06-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥3.7bn | 2020-07-01 → 2021-06-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥8.9bn | 2024-07-01 → 2025-06-30 | Standalone | Income before income taxes |
| Profit before tax | ¥8.1bn | 2023-07-01 → 2024-06-30 | Standalone | Income before income taxes |
| Net income | ¥6.4bn | 2024-07-01 → 2025-06-30 | Standalone | Profit loss |
| Net income | ¥5.6bn | 2023-07-01 → 2024-06-30 | Standalone | Profit loss |
| Net income | ¥4.7bn | 2022-07-01 → 2023-06-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥4.0bn | 2021-07-01 → 2022-06-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥2.0bn | 2020-07-01 → 2021-06-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥70.6bn | at 2025-06-30 | Standalone | Assets |
| Total assets | ¥60.8bn | at 2024-06-30 | Standalone | Assets |
| Total assets | ¥49.4bn | at 2023-06-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥45.8bn | at 2022-06-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥47.2bn | at 2021-06-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥30.4bn | at 2025-06-30 | Standalone | Liabilities |
| Total liabilities | ¥31.6bn | at 2024-06-30 | Standalone | Liabilities |
| Net assets / equity | ¥40.2bn | at 2025-06-30 | Standalone | Net assets |
| Net assets / equity | ¥29.2bn | at 2024-06-30 | Standalone | Net assets |
| Net assets / equity | ¥24.7bn | at 2023-06-30v | Standalone | Net assets |
| Net assets / equity | ¥22.9bn | at 2022-06-30v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥19.6bn | at 2021-06-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥9.9bn | at 2025-06-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥11.1bn | at 2024-06-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥168.35 | 2024-07-01 → 2025-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥157.29 | 2023-07-01 → 2024-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥129.48 | 2022-07-01 → 2023-06-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥109.6 | 2021-07-01 → 2022-06-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥56.36 | 2020-07-01 → 2021-06-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥168.23 | 2024-07-01 → 2025-06-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥151.12 | 2023-07-01 → 2024-06-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥127.77 | 2022-07-01 → 2023-06-30v | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥109.14 | 2021-07-01 → 2022-06-30v | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥56.08 | 2020-07-01 → 2021-06-30d | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥36 | 2024-07-01 → 2025-06-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥32 | 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 | ¥65 | 2021-07-01 → 2022-06-30v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥85 | 2020-07-01 → 2021-06-30d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥1,043.16 | at 2025-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥811.32 | at 2024-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥683.12 | at 2023-06-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥621.23 | at 2022-06-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥532.96 | at 2021-06-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 56.8% | at 2025-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 47.5% | at 2024-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 49.2% | at 2023-06-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 49.3% | at 2022-06-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 40.9% | at 2021-06-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 18.3% | 2024-07-01 → 2025-06-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 21.0% | 2023-07-01 → 2024-06-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 20.0% | 2022-07-01 → 2023-06-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 18.9% | 2021-07-01 → 2022-06-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 11.0% | 2020-07-01 → 2021-06-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 39,202,981 | at 2025-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 36,354,750 | at 2024-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 36,354,750 | at 2023-06-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 12,112,512 | at 2022-06-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 12,070,442 | at 2021-06-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 1,820 | at 2025-06-30 | Standalone | Number of employees |
| Employees | 1,637 | at 2024-06-30 | Standalone | Number of employees |
| Employees | 1,401 | at 2023-06-30v | Standalone | Number of employees |
| Employees | 1,287 | at 2022-06-30v | Standalone | Number of employees |
| Employees | 1,244 | 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 · 1,584
| Item | Context | Value | Unit |
|---|---|---|---|
| Investments and other assets | CurrentYearInstant | 7624000000 | JPY |
| Noncurrent assets | Prior1YearInstant | 42048000000 | JPY |
| Noncurrent assets | CurrentYearInstant | 52887000000 | JPY |
| Assets | Prior1YearInstant | 61530000000 | JPY |
| Assets | CurrentYearInstant | 74026000000 | JPY |
| Accounts payable trade | Prior1YearInstant | 3828000000 | JPY |
| Accounts payable trade | CurrentYearInstant | 4487000000 | JPY |
| Short term loans payable | Prior1YearInstant | 1000000000 | JPY |
| Short term loans payable | CurrentYearInstant | 1000000000 | JPY |
| Current portion of long term loans payable | Prior1YearInstant | 1999000000 | JPY |
| Current portion of long term loans payable | CurrentYearInstant | 2620000000 | JPY |
| Lease obligations cl | Prior1YearInstant | 8000000 | JPY |
| Lease obligations cl | CurrentYearInstant | 191000000 | JPY |
| Income taxes payable | Prior1YearInstant | 1829000000 | JPY |
| Income taxes payable | CurrentYearInstant | 1530000000 | JPY |
| Provision for bonuses | Prior1YearInstant | 394000000 | JPY |
| Provision for bonuses | CurrentYearInstant | 446000000 | JPY |
| Provision for shareholder benefit program cl | Prior1YearInstant | 137000000 | JPY |
| Provision for shareholder benefit program cl | CurrentYearInstant | 252000000 | JPY |
| Provision for loss on store closing | Prior1YearInstant | － | JPY |
| Provision for loss on store closing | CurrentYearInstant | 0 | JPY |
| Other cl | Prior1YearInstant | 8132000000 | JPY |
| Other cl | CurrentYearInstant | 8280000000 | JPY |
| Current liabilities | Prior1YearInstant | 17329000000 | JPY |
| Current liabilities | CurrentYearInstant | 18811000000 | JPY |
| Bonds payable | Prior1YearInstant | 6887000000 | JPY |
| Bonds payable | CurrentYearInstant | 1000000000 | JPY |
| Long term loans payable | Prior1YearInstant | 5040000000 | JPY |
| Long term loans payable | CurrentYearInstant | 8310000000 | JPY |
| Net defined benefit liability | Prior1YearInstant | 805000000 | JPY |
| Net defined benefit liability | CurrentYearInstant | 893000000 | JPY |
| Lease obligations ncl | Prior1YearInstant | 9000000 | JPY |
| Lease obligations ncl | CurrentYearInstant | 2227000000 | JPY |
| Asset retirement obligations ncl | Prior1YearInstant | 768000000 | JPY |
| Asset retirement obligations ncl | CurrentYearInstant | 1130000000 | JPY |
| Other ncl | Prior1YearInstant | 1131000000 | JPY |
| Other ncl | CurrentYearInstant | 1289000000 | JPY |
| Noncurrent liabilities | Prior1YearInstant | 14642000000 | JPY |
| Noncurrent liabilities | CurrentYearInstant | 14851000000 | JPY |
| Liabilities | Prior1YearInstant | 31971000000 | JPY |
| Liabilities | CurrentYearInstant | 33662000000 | JPY |
| Capital stock | Prior1YearInstant | 2883000000 | JPY |
| Capital stock | CurrentYearInstant | 5964000000 | JPY |
| Capital surplus | Prior1YearInstant | 2707000000 | JPY |
| Capital surplus | CurrentYearInstant | 5778000000 | JPY |
| Retained earnings | Prior1YearInstant | 25573000000 | JPY |
| Retained earnings | CurrentYearInstant | 30424000000 | JPY |
| Treasury stock | Prior1YearInstant | -2082000000 | JPY |
| Treasury stock | CurrentYearInstant | -2032000000 | JPY |
| Shareholders equity | Prior1YearInstant | 29082000000 | 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 |