Annual report
3097.TEDINET S100Z3ME
Period2025-07-01 → 2026-06-30
Filed2026-09-24
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 158
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥151.7bn | 2025-07-01 → 2026-06-30 | Cons. | Net sales |
| Revenue | ¥123.9bn | 2024-07-01 → 2025-06-30 | Cons. | Net sales |
| Revenue | ¥107.2bn | 2023-07-01 → 2024-06-30v | Cons. | Net sales (5-year summary) |
| 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) |
| Operating income | ¥12.1bn | 2025-07-01 → 2026-06-30 | Cons. | Operating income |
| Operating income | ¥9.2bn | 2024-07-01 → 2025-06-30 | Cons. | Operating income |
| Ordinary income | ¥12.1bn | 2025-07-01 → 2026-06-30 | Cons. | Ordinary income |
| Ordinary income | ¥9.0bn | 2024-07-01 → 2025-06-30 | Cons. | Ordinary income |
| Ordinary income | ¥8.6bn | 2023-07-01 → 2024-06-30v | Cons. | Ordinary income loss (5-year summary) |
| 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) |
| Profit before tax | ¥11.7bn | 2025-07-01 → 2026-06-30 | Cons. | Income before income taxes |
| Profit before tax | ¥8.8bn | 2024-07-01 → 2025-06-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥8.7bn | 2025-07-01 → 2026-06-30 | Cons. | Profit loss attributable to owners of parent |
| 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 → 2024-06-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| 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 | ¥8.7bn | 2025-07-01 → 2026-06-30 | Cons. | Profit loss |
| Net income | ¥6.1bn | 2024-07-01 → 2025-06-30 | Cons. | Profit loss |
| Total assets | ¥87.0bn | at 2026-06-30 | Cons. | Assets |
| Total assets | ¥74.0bn | at 2025-06-30 | Cons. | Assets |
| Total assets | ¥61.5bn | at 2024-06-30v | Cons. | Total assets (5-year summary) |
| 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 liabilities | ¥39.8bn | at 2026-06-30 | Cons. | Liabilities |
| Total liabilities | ¥33.7bn | at 2025-06-30 | Cons. | Liabilities |
| Net assets / equity | ¥47.2bn | at 2026-06-30 | Cons. | Net assets |
| Net assets / equity | ¥40.4bn | at 2025-06-30 | Cons. | Net assets |
| Net assets / equity | ¥29.6bn | at 2024-06-30v | Cons. | Net assets |
| Net assets / equity | ¥25.0bn | at 2023-06-30v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥23.0bn | at 2022-06-30v | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥17.0bn | at 2026-06-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥12.5bn | at 2025-06-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥17.0bn | at 2026-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥12.3bn | at 2025-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥11.8bn | at 2024-06-30v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥6.9bn | at 2023-06-30v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥8.5bn | at 2022-06-30v | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥16.0bn | 2025-07-01 → 2026-06-30 | Cons. | Net cash provided by used in operating activities |
| 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 → 2024-06-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| 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) |
| Investing cash flow | −¥10.9bn | 2025-07-01 → 2026-06-30 | Cons. | Net cash provided by used in investment activities |
| 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 → 2024-06-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| 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) |
| Financing cash flow | −¥494m | 2025-07-01 → 2026-06-30 | Cons. | Net cash provided by used in financing activities |
| 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 → 2024-06-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| 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) |
| EPS (basic) | ¥227.23 | 2025-07-01 → 2026-06-30 | Cons. | Basic earnings loss per share (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 → 2024-06-30v | 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 (diluted) | ¥227.09 | 2025-07-01 → 2026-06-30 | Cons. | Diluted earnings 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 → 2024-06-30v | 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) |
| Net assets per share | ¥1,227.09 | at 2026-06-30 | Cons. | Net assets 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 2024-06-30v | 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) |
| Equity ratio | 54.1% | at 2026-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 54.3% | at 2025-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 47.2% | at 2024-06-30v | 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) |
| ROE | 20.0% | 2025-07-01 → 2026-06-30 | Cons. | Rate of return on equity (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 → 2024-06-30v | 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) |
| Employees | 2,347 | at 2026-06-30 | Cons. | Number of employees |
| Employees | 2,069 | at 2025-06-30 | Cons. | Number of employees |
| Employees | 1,809 | at 2024-06-30v | 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 |
| Revenue | ¥137.5bn | 2025-07-01 → 2026-06-30 | Standalone | Net sales |
| Revenue | ¥119.2bn | 2024-07-01 → 2025-06-30 | Standalone | Net sales |
| Revenue | ¥104.1bn | 2023-07-01 → 2024-06-30v | Standalone | Net sales (5-year summary) |
| 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) |
| Operating income | ¥11.6bn | 2025-07-01 → 2026-06-30 | Standalone | Operating income |
| Operating income | ¥9.2bn | 2024-07-01 → 2025-06-30 | Standalone | Operating income |
| Ordinary income | ¥11.7bn | 2025-07-01 → 2026-06-30 | Standalone | Ordinary income |
| Ordinary income | ¥9.1bn | 2024-07-01 → 2025-06-30 | Standalone | Ordinary income |
| Ordinary income | ¥8.4bn | 2023-07-01 → 2024-06-30v | Standalone | Ordinary income loss (5-year summary) |
| 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) |
| Profit before tax | ¥11.3bn | 2025-07-01 → 2026-06-30 | Standalone | Income before income taxes |
| Profit before tax | ¥8.9bn | 2024-07-01 → 2025-06-30 | Standalone | Income before income taxes |
| Net income | ¥8.5bn | 2025-07-01 → 2026-06-30 | Standalone | Profit loss |
| Net income | ¥6.4bn | 2024-07-01 → 2025-06-30 | Standalone | Profit loss |
| Net income | ¥5.6bn | 2023-07-01 → 2024-06-30v | Standalone | Net income loss (5-year summary) |
| 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) |
| Total assets | ¥82.6bn | at 2026-06-30 | Standalone | Assets |
| Total assets | ¥70.6bn | at 2025-06-30 | Standalone | Assets |
| Total assets | ¥60.8bn | at 2024-06-30v | Standalone | Total assets (5-year summary) |
| 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 liabilities | ¥35.9bn | at 2026-06-30 | Standalone | Liabilities |
| Total liabilities | ¥30.4bn | at 2025-06-30 | Standalone | Liabilities |
| Net assets / equity | ¥46.7bn | at 2026-06-30 | Standalone | Net assets |
| Net assets / equity | ¥40.2bn | at 2025-06-30 | Standalone | Net assets |
| Net assets / equity | ¥29.2bn | at 2024-06-30v | Standalone | Net assets |
| Net assets / equity | ¥24.7bn | at 2023-06-30v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥22.9bn | at 2022-06-30v | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥14.2bn | at 2026-06-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥9.9bn | at 2025-06-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥220.55 | 2025-07-01 → 2026-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| 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 → 2024-06-30v | 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 (diluted) | ¥220.41 | 2025-07-01 → 2026-06-30 | Standalone | Diluted earnings 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 → 2024-06-30v | 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) |
| Dividend per share | ¥43 | 2025-07-01 → 2026-06-30 | Standalone | Dividend paid 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 → 2024-06-30v | 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) |
| Net assets per share | ¥1,216.2 | at 2026-06-30 | Standalone | Net assets 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 2024-06-30v | 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) |
| Equity ratio | 56.5% | at 2026-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 56.8% | at 2025-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 47.5% | at 2024-06-30v | 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) |
| ROE | 19.5% | 2025-07-01 → 2026-06-30 | Standalone | Rate of return on equity (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 → 2024-06-30v | 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) |
| Shares issued | 39,202,981 | at 2026-06-30 | Standalone | Total number of issued shares (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 2024-06-30v | 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) |
| Employees | 1,805 | at 2026-06-30 | Standalone | Number of employees |
| Employees | 1,820 | at 2025-06-30 | Standalone | Number of employees |
| Employees | 1,637 | at 2024-06-30v | 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 |
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 · 1,499
| Item | Context | Value | Unit |
|---|---|---|---|
| Non controlling interests | CurrentYearInstant | 61000000 | JPY |
| Net assets | Prior1YearInstant | 40364000000 | JPY |
| Net assets | CurrentYearInstant | 47215000000 | JPY |
| Liabilities and net assets | Prior1YearInstant | 74026000000 | JPY |
| Liabilities and net assets | CurrentYearInstant | 86997000000 | JPY |
| Net sales | Prior1YearDuration | 123921000000 | JPY |
| Net sales | CurrentYearDuration | 151689000000 | JPY |
| Cost of sales | Prior1YearDuration | 43277000000 | JPY |
| Cost of sales | CurrentYearDuration | 52068000000 | JPY |
| Gross profit | Prior1YearDuration | 80644000000 | JPY |
| Gross profit | CurrentYearDuration | 99620000000 | JPY |
| Salaries and allowances sga | Prior1YearDuration | 30627000000 | JPY |
| Salaries and allowances sga | CurrentYearDuration | 37329000000 | JPY |
| Provision for bonuses sga | Prior1YearDuration | 442000000 | JPY |
| Provision for bonuses sga | CurrentYearDuration | 451000000 | JPY |
| Retirement benefit expenses sga | Prior1YearDuration | 159000000 | JPY |
| Retirement benefit expenses sga | CurrentYearDuration | 161000000 | JPY |
| Rent expenses sga | Prior1YearDuration | 7411000000 | JPY |
| Rent expenses sga | CurrentYearDuration | 9024000000 | JPY |
| Depreciation sga | Prior1YearDuration | 4965000000 | JPY |
| Depreciation sga | CurrentYearDuration | 5959000000 | JPY |
| Provision for shareholder benefit program sga | Prior1YearDuration | 252000000 | JPY |
| Provision for shareholder benefit program sga | CurrentYearDuration | 341000000 | JPY |
| Amortization of goodwill sga | Prior1YearDuration | － | JPY |
| Amortization of goodwill sga | CurrentYearDuration | 152000000 | JPY |
| Other sga | Prior1YearDuration | 27544000000 | JPY |
| Other sga | CurrentYearDuration | 34053000000 | JPY |
| Selling general and administrative expenses | Prior1YearDuration | 71401000000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration | 87474000000 | JPY |
| Operating income | Prior1YearDuration | 9242000000 | JPY |
| Operating income | CurrentYearDuration | 12145000000 | JPY |
| Interest and dividends income noi | Prior1YearDuration | 25000000 | JPY |
| Interest and dividends income noi | CurrentYearDuration | 27000000 | JPY |
| Rent income noi | Prior1YearDuration | 11000000 | JPY |
| Rent income noi | CurrentYearDuration | 11000000 | JPY |
| Foreign exchange gains noi | Prior1YearDuration | － | JPY |
| Foreign exchange gains noi | CurrentYearDuration | 193000000 | JPY |
| Other noi | Prior1YearDuration | 80000000 | JPY |
| Other noi | CurrentYearDuration | 97000000 | JPY |
| Non operating income | Prior1YearDuration | 118000000 | JPY |
| Non operating income | CurrentYearDuration | 330000000 | JPY |
| Interest expenses noe | Prior1YearDuration | 93000000 | JPY |
| Interest expenses noe | CurrentYearDuration | 280000000 | JPY |
| Cost of lease revenue noe | Prior1YearDuration | 8000000 | JPY |
| Cost of lease revenue noe | CurrentYearDuration | 9000000 | JPY |
| Foreign exchange losses noe | Prior1YearDuration | 106000000 | JPY |
| Foreign exchange losses noe | CurrentYearDuration | － | JPY |
| Loss on abandonment of inventories noe | Prior1YearDuration | 49000000 | JPY |
| Loss on abandonment of inventories noe | CurrentYearDuration | － | JPY |
| Other noe | Prior1YearDuration | 67000000 | 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 rounding |
| balance sheet identity | pass |
| 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 |