Annual report
3133.TEDINET S100W6B3
Period2024-04-01 → 2025-03-31
Filed2025-06-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Amended by S100WXST (2025-10-30). Amended by S100X8L5 (2025-12-05).
Key figures · 115
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.8bn | 2024-04-01 → 2025-03-31 | Cons. | Net sales |
| Revenue | ¥2.4bn | 2023-04-01 → 2024-03-31 | Cons. | Net sales |
| Revenue | ¥2.1bn | 2022-04-01 → 2023-03-31d | Cons. | Net sales (5-year summary) |
| Operating income | −¥462m | 2024-04-01 → 2025-03-31 | Cons. | Operating income |
| Operating income | −¥588m | 2023-04-01 → 2024-03-31 | Cons. | Operating income |
| Ordinary income | −¥504m | 2024-04-01 → 2025-03-31 | Cons. | Ordinary income |
| Ordinary income | −¥569m | 2023-04-01 → 2024-03-31 | Cons. | Ordinary income |
| Ordinary income | −¥633m | 2022-04-01 → 2023-03-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | −¥603m | 2024-04-01 → 2025-03-31 | Cons. | Income before income taxes |
| Profit before tax | −¥656m | 2023-04-01 → 2024-03-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥738m | 2024-04-01 → 2025-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥713m | 2023-04-01 → 2024-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥1.1bn | 2022-04-01 → 2023-03-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | −¥738m | 2024-04-01 → 2025-03-31 | Cons. | Profit loss |
| Net income | −¥713m | 2023-04-01 → 2024-03-31 | Cons. | Profit loss |
| Total assets | ¥4.6bn | at 2025-03-31 | Cons. | Assets |
| Total assets | ¥3.6bn | at 2024-03-31 | Cons. | Assets |
| Total assets | ¥2.7bn | at 2023-03-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥3.1bn | at 2025-03-31 | Cons. | Liabilities |
| Total liabilities | ¥2.7bn | at 2024-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥1.5bn | at 2025-03-31 | Cons. | Net assets |
| Net assets / equity | ¥891m | at 2024-03-31 | Cons. | Net assets |
| Net assets / equity | ¥291m | at 2023-03-31d | Cons. | Net assets |
| Cash and deposits | ¥437m | at 2025-03-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥805m | at 2024-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥209m | at 2025-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥577m | at 2024-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥260m | at 2023-03-31d | Cons. | Cash and cash equivalents |
| Operating cash flow | −¥294m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥632m | 2023-04-01 → 2024-03-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥579m | 2022-04-01 → 2023-03-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥395m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥759m | 2023-04-01 → 2024-03-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥1.3bn | 2022-04-01 → 2023-03-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥321m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥1.7bn | 2023-04-01 → 2024-03-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥625m | 2022-04-01 → 2023-03-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-14.26 | 2024-04-01 → 2025-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-15.52 | 2023-04-01 → 2024-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-36.37 | 2022-04-01 → 2023-03-31d | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥26.89 | at 2025-03-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥17.54 | at 2024-03-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥6.73 | at 2023-03-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 30.7% | at 2025-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 24.6% | at 2024-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 9.6% | at 2023-03-31d | Cons. | Equity to asset ratio (5-year summary) |
| Employees | 88 | at 2025-03-31 | Cons. | Number of employees |
| Employees | 73 | at 2024-03-31 | Cons. | Number of employees |
| Employees | 62 | at 2023-03-31d | Cons. | Number of employees |
| Revenue | ¥2.1bn | 2024-04-01 → 2025-03-31 | Standalone | Net sales |
| Revenue | ¥1.9bn | 2023-04-01 → 2024-03-31 | Standalone | Net sales |
| Revenue | ¥1.7bn | 2022-04-01 → 2023-03-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥777m | 2021-04-01 → 2022-03-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥861m | 2020-04-01 → 2021-03-31d | Standalone | Net sales (5-year summary) |
| Operating income | −¥923m | 2024-04-01 → 2025-03-31 | Standalone | Operating income |
| Operating income | −¥522m | 2023-04-01 → 2024-03-31 | Standalone | Operating income |
| Ordinary income | −¥952m | 2024-04-01 → 2025-03-31 | Standalone | Ordinary income |
| Ordinary income | −¥507m | 2023-04-01 → 2024-03-31 | Standalone | Ordinary income |
| Ordinary income | −¥585m | 2022-04-01 → 2023-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥349m | 2021-04-01 → 2022-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥792m | 2020-04-01 → 2021-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥953m | 2024-04-01 → 2025-03-31 | Standalone | Income before income taxes |
| Profit before tax | −¥545m | 2023-04-01 → 2024-03-31 | Standalone | Income before income taxes |
| Net income | −¥971m | 2024-04-01 → 2025-03-31 | Standalone | Profit loss |
| Net income | −¥562m | 2023-04-01 → 2024-03-31 | Standalone | Profit loss |
| Net income | −¥1.1bn | 2022-04-01 → 2023-03-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥454m | 2021-04-01 → 2022-03-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥1.1bn | 2020-04-01 → 2021-03-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥4.0bn | at 2025-03-31 | Standalone | Assets |
| Total assets | ¥3.0bn | at 2024-03-31 | Standalone | Assets |
| Total assets | ¥2.4bn | at 2023-03-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.1bn | at 2022-03-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥724m | at 2021-03-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥2.5bn | at 2025-03-31 | Standalone | Liabilities |
| Total liabilities | ¥1.9bn | at 2024-03-31 | Standalone | Liabilities |
| Net assets / equity | ¥1.5bn | at 2025-03-31 | Standalone | Net assets |
| Net assets / equity | ¥1.1bn | at 2024-03-31 | Standalone | Net assets |
| Net assets / equity | ¥374m | at 2023-03-31d | Standalone | Net assets |
| Net assets / equity | ¥450m | at 2022-03-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | −¥646m | at 2021-03-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥109m | at 2025-03-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥383m | at 2024-03-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥1.5bn | at 2022-03-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥45m | at 2021-03-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥179m | 2021-04-01 → 2022-03-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥1.0bn | 2020-04-01 → 2021-03-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | ¥41m | 2021-04-01 → 2022-03-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥81m | 2020-04-01 → 2021-03-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥1.6bn | 2021-04-01 → 2022-03-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥629m | 2020-04-01 → 2021-03-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-18.77 | 2024-04-01 → 2025-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-12.23 | 2023-04-01 → 2024-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-33.7 | 2022-04-01 → 2023-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-30.18 | 2021-04-01 → 2022-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-184.71 | 2020-04-01 → 2021-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥26.91 | at 2025-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥22.15 | at 2024-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥8.93 | at 2023-03-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥13.8 | at 2022-03-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-56.3 | at 2021-03-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 35.2% | at 2025-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 36.9% | at 2024-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 14.3% | at 2023-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 18.3% | at 2022-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | -90.8% | at 2021-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| Shares issued | 52,323,283 | at 2025-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 50,768,900 | at 2024-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 37,888,900 | at 2023-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 28,138,900 | at 2022-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 12,388,900 | at 2021-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 83 | at 2025-03-31 | Standalone | Number of employees |
| Employees | 69 | at 2024-03-31 | Standalone | Number of employees |
| Employees | 59 | at 2023-03-31d | Standalone | Number of employees |
| Employees | 61 | at 2022-03-31d | Standalone | Number of employees |
| Employees | 72 | at 2021-03-31d | 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 · 56
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | capex | 2024-04-01 → 2025-03-31 | ¥8m |
| Reconciling Itemsreconciling | depreciation | 2024-04-01 → 2025-03-31 | ¥4m |
| Reconciling Itemsreconciling | segment assets | at 2025-03-31 | −¥111m |
| Reconciling Itemsreconciling | segment profit | 2024-04-01 → 2025-03-31 | −¥647m |
| Medical Segmentreportable segment | capex | 2024-04-01 → 2025-03-31 | ¥7m |
| Medical Segmentreportable segment | depreciation | 2024-04-01 → 2025-03-31 | ¥10m |
| Medical Segmentreportable segment | revenue | 2024-04-01 → 2025-03-31 | ¥280m |
| Medical Segmentreportable segment | revenue external | 2024-04-01 → 2025-03-31 | ¥280m |
| Medical Segmentreportable segment | segment assets | at 2025-03-31 | ¥1.6bn |
| Medical Segmentreportable segment | segment profit | 2024-04-01 → 2025-03-31 | ¥107m |
| Renewable Energy Segmentreportable segment | capex | 2024-04-01 → 2025-03-31 | ¥311m |
| Renewable Energy Segmentreportable segment | depreciation | 2024-04-01 → 2025-03-31 | ¥33m |
| Renewable Energy Segmentreportable segment | employees | at 2025-03-31 | 1 pure |
| Renewable Energy Segmentreportable segment | revenue | 2024-04-01 → 2025-03-31 | ¥85m |
| Renewable Energy Segmentreportable segment | revenue external | 2024-04-01 → 2025-03-31 | ¥85m |
| Renewable Energy Segmentreportable segment | segment assets | at 2025-03-31 | ¥2.1bn |
| Renewable Energy Segmentreportable segment | segment profit | 2024-04-01 → 2025-03-31 | −¥36m |
| Restaurant Segmentreportable segment | capex | 2024-04-01 → 2025-03-31 | ¥11m |
| Restaurant Segmentreportable segment | depreciation | 2024-04-01 → 2025-03-31 | ¥35m |
| Restaurant Segmentreportable segment | employees | at 2025-03-31 | 67 pure |
| Restaurant Segmentreportable segment | revenue | 2024-04-01 → 2025-03-31 | ¥2.4bn |
| Restaurant Segmentreportable segment | revenue external | 2024-04-01 → 2025-03-31 | ¥2.4bn |
| Restaurant Segmentreportable segment | segment assets | at 2025-03-31 | ¥1.1bn |
| Restaurant Segmentreportable segment | segment profit | 2024-04-01 → 2025-03-31 | ¥113m |
| —segment total | capex | 2024-04-01 → 2025-03-31 | ¥329m |
| —segment total | depreciation | 2024-04-01 → 2025-03-31 | ¥78m |
| —segment total | employees | at 2025-03-31 | 68 pure |
| —segment total | revenue | 2024-04-01 → 2025-03-31 | ¥2.8bn |
| —segment total | revenue external | 2024-04-01 → 2025-03-31 | ¥2.8bn |
| —segment total | segment assets | at 2025-03-31 | ¥4.7bn |
| —segment total | segment profit | 2024-04-01 → 2025-03-31 | ¥185m |
| Reconciling Itemsreconciling | capex | 2023-04-01 → 2024-03-31 | ¥42m |
| Reconciling Itemsreconciling | depreciation | 2023-04-01 → 2024-03-31 | ¥12m |
| Reconciling Itemsreconciling | segment assets | at 2024-03-31 | ¥510m |
| Reconciling Itemsreconciling | segment profit | 2023-04-01 → 2024-03-31 | −¥537m |
| Renewable Energy Segmentreportable segment | capex | 2023-04-01 → 2024-03-31 | ¥743m |
| Renewable Energy Segmentreportable segment | depreciation | 2023-04-01 → 2024-03-31 | ¥6m |
| Renewable Energy Segmentreportable segment | revenue | 2023-04-01 → 2024-03-31 | ¥4m |
| Renewable Energy Segmentreportable segment | revenue external | 2023-04-01 → 2024-03-31 | ¥4m |
| Renewable Energy Segmentreportable segment | segment assets | at 2024-03-31 | ¥2.0bn |
| Renewable Energy Segmentreportable segment | segment profit | 2023-04-01 → 2024-03-31 | −¥246m |
| Restaurant Segmentreportable segment | capex | 2023-04-01 → 2024-03-31 | ¥111m |
| Restaurant Segmentreportable segment | depreciation | 2023-04-01 → 2024-03-31 | ¥41m |
| Restaurant Segmentreportable segment | revenue | 2023-04-01 → 2024-03-31 | ¥2.4bn |
| Restaurant Segmentreportable segment | revenue external | 2023-04-01 → 2024-03-31 | ¥2.4bn |
| Restaurant Segmentreportable segment | segment assets | at 2024-03-31 | ¥1.1bn |
| Restaurant Segmentreportable segment | segment profit | 2023-04-01 → 2024-03-31 | ¥196m |
| —segment total | capex | 2023-04-01 → 2024-03-31 | ¥853m |
| —segment total | depreciation | 2023-04-01 → 2024-03-31 | ¥46m |
| —segment total | revenue | 2023-04-01 → 2024-03-31 | ¥2.4bn |
| —segment total | revenue external | 2023-04-01 → 2024-03-31 | ¥2.4bn |
| —segment total | segment assets | at 2024-03-31 | ¥3.1bn |
| —segment total | segment profit | 2023-04-01 → 2024-03-31 | −¥51m |
| Renewable Energy Segmentreportable segment | employees | at 2025-03-31 | 1 pure |
| Restaurant Segmentreportable segment | employees | at 2025-03-31 | 62 pure |
| —segment total | employees | at 2025-03-31 | 63 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,397
| Item | Context | Value | Unit |
|---|---|---|---|
| Net assets (5-year summary) | CurrentYearInstant | 1482494000 | JPY |
| Total assets (5-year summary) | Prior4YearInstant | － | JPY |
| Total assets (5-year summary) | Prior3YearInstant | － | JPY |
| Total assets (5-year summary) | Prior2YearInstant | 2660257000 | JPY |
| Total assets (5-year summary) | Prior1YearInstant | 3616862000 | JPY |
| Total assets (5-year summary) | CurrentYearInstant | 4576411000 | JPY |
| Net assets per share (5-year summary) | Prior4YearInstant | － | |
| Net assets per share (5-year summary) | Prior3YearInstant | － | |
| Net assets per share (5-year summary) | Prior2YearInstant | 6.73 | |
| Net assets per share (5-year summary) | Prior1YearInstant | 17.54 | |
| Net assets per share (5-year summary) | CurrentYearInstant | 26.89 | |
| Basic earnings loss per share (5-year summary) | Prior4YearDuration | － | |
| Basic earnings loss per share (5-year summary) | Prior3YearDuration | － | |
| Basic earnings loss per share (5-year summary) | Prior2YearDuration | -36.37 | |
| Basic earnings loss per share (5-year summary) | Prior1YearDuration | -15.52 | |
| Basic earnings loss per share (5-year summary) | CurrentYearDuration | -14.26 | |
| Diluted earnings per share (5-year summary) | Prior4YearDuration | － | |
| Diluted earnings per share (5-year summary) | Prior3YearDuration | － | |
| Diluted earnings per share (5-year summary) | Prior2YearDuration | － | |
| Diluted earnings per share (5-year summary) | Prior1YearDuration | － | |
| Diluted earnings per share (5-year summary) | CurrentYearDuration | － | |
| Equity to asset ratio (5-year summary) | Prior4YearInstant | － | |
| Equity to asset ratio (5-year summary) | Prior3YearInstant | － | |
| Equity to asset ratio (5-year summary) | Prior2YearInstant | 0.096 | |
| Equity to asset ratio (5-year summary) | Prior1YearInstant | 0.246 | |
| Equity to asset ratio (5-year summary) | CurrentYearInstant | 0.307 | |
| Rate of return on equity (5-year summary) | Prior4YearDuration | － | |
| Rate of return on equity (5-year summary) | Prior3YearDuration | － | |
| Rate of return on equity (5-year summary) | Prior2YearDuration | － | |
| Rate of return on equity (5-year summary) | Prior1YearDuration | － | |
| Rate of return on equity (5-year summary) | CurrentYearDuration | － | |
| Price earnings ratio (5-year summary) | Prior4YearDuration | － | |
| Price earnings ratio (5-year summary) | Prior3YearDuration | － | |
| Price earnings ratio (5-year summary) | Prior2YearDuration | － | |
| Price earnings ratio (5-year summary) | Prior1YearDuration | － | |
| Price earnings ratio (5-year summary) | CurrentYearDuration | － | |
| Net cash provided by used in operating activities (5-year summary) | Prior4YearDuration | － | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior3YearDuration | － | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior2YearDuration | -578799000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior1YearDuration | -632105000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | CurrentYearDuration | -293747000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior4YearDuration | － | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior3YearDuration | － | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior2YearDuration | -1293342000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior1YearDuration | -759192000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | CurrentYearDuration | -395487000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior4YearDuration | － | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior3YearDuration | － | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior2YearDuration | 625298000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior1YearDuration | 1708156000 | 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 |