Annual report
3137.TEDINET S100W4Y8
Period2024-04-01 → 2025-03-31
Filed2025-06-25
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 85
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.5bn | 2024-04-01 → 2025-03-31 | Standalone | Net sales |
| Revenue | ¥2.6bn | 2023-04-01 → 2024-03-31 | Standalone | Net sales |
| Revenue | ¥2.8bn | 2022-04-01 → 2023-03-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥3.1bn | 2021-04-01 → 2022-03-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥3.1bn | 2020-04-01 → 2021-03-31d | Standalone | Net sales (5-year summary) |
| Operating income | −¥134m | 2024-04-01 → 2025-03-31 | Standalone | Operating income |
| Operating income | ¥59m | 2023-04-01 → 2024-03-31 | Standalone | Operating income |
| Ordinary income | −¥182m | 2024-04-01 → 2025-03-31 | Standalone | Ordinary income |
| Ordinary income | ¥56m | 2023-04-01 → 2024-03-31 | Standalone | Ordinary income |
| Ordinary income | −¥284m | 2022-04-01 → 2023-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥159m | 2021-04-01 → 2022-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥560m | 2020-04-01 → 2021-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥182m | 2024-04-01 → 2025-03-31 | Standalone | Income before income taxes |
| Profit before tax | ¥68m | 2023-04-01 → 2024-03-31 | Standalone | Income before income taxes |
| Net income | −¥184m | 2024-04-01 → 2025-03-31 | Standalone | Profit loss |
| Net income | ¥66m | 2023-04-01 → 2024-03-31 | Standalone | Profit loss |
| Net income | −¥284m | 2022-04-01 → 2023-03-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥1.9bn | 2021-04-01 → 2022-03-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥375m | 2020-04-01 → 2021-03-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥4.2bn | at 2025-03-31 | Standalone | Assets |
| Total assets | ¥4.6bn | at 2024-03-31 | Standalone | Assets |
| Total assets | ¥4.9bn | at 2023-03-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥5.5bn | at 2022-03-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥7.7bn | at 2021-03-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥4.0bn | at 2025-03-31 | Standalone | Liabilities |
| Total liabilities | ¥4.2bn | at 2024-03-31 | Standalone | Liabilities |
| Net assets / equity | ¥222m | at 2025-03-31 | Standalone | Net assets |
| Net assets / equity | ¥406m | at 2024-03-31 | Standalone | Net assets |
| Net assets / equity | ¥350m | at 2023-03-31d | Standalone | Net assets |
| Net assets / equity | ¥643m | at 2022-03-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥2.6bn | at 2021-03-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥759m | at 2025-03-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥782m | at 2024-03-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥759m | at 2025-03-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥782m | at 2024-03-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥976m | at 2023-03-31d | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥1.1bn | at 2022-03-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥668m | at 2021-03-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥249m | 2024-04-01 → 2025-03-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥71m | 2023-04-01 → 2024-03-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥189m | 2022-04-01 → 2023-03-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥738m | 2021-04-01 → 2022-03-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥279m | 2020-04-01 → 2021-03-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥1m | 2024-04-01 → 2025-03-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | ¥3m | 2023-04-01 → 2024-03-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥694,000 | 2022-04-01 → 2023-03-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥51m | 2021-04-01 → 2022-03-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥667m | 2020-04-01 → 2021-03-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥270m | 2024-04-01 → 2025-03-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥269m | 2023-04-01 → 2024-03-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥280m | 2022-04-01 → 2023-03-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥289m | 2021-04-01 → 2022-03-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥309m | 2020-04-01 → 2021-03-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-28.97 | 2024-04-01 → 2025-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥10.49 | 2023-04-01 → 2024-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-44.79 | 2022-04-01 → 2023-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-306.54 | 2021-04-01 → 2022-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-58.79 | 2020-04-01 → 2021-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥10.47 | 2023-04-01 → 2024-03-31 | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥3 | 2020-04-01 → 2021-03-31d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥35.03 | at 2025-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥64 | at 2024-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥53.37 | at 2023-03-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥99.25 | at 2022-03-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥408.82 | at 2021-03-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 5.3% | at 2025-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 8.8% | at 2024-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 6.8% | at 2023-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 11.6% | at 2022-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 33.6% | at 2021-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | -58.5% | 2024-04-01 → 2025-03-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 17.9% | 2023-04-01 → 2024-03-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | -58.7% | 2022-04-01 → 2023-03-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | -120.7% | 2021-04-01 → 2022-03-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | -13.2% | 2020-04-01 → 2021-03-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 6,470,100 | at 2025-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,470,100 | at 2024-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,457,500 | at 2023-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,457,500 | at 2022-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,457,500 | at 2021-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 40 | at 2025-03-31 | Standalone | Number of employees |
| Employees | 47 | at 2024-03-31 | Standalone | Number of employees |
| Employees | 52 | at 2023-03-31d | Standalone | Number of employees |
| Employees | 51 | at 2022-03-31d | Standalone | Number of employees |
| Employees | 65 | 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 · 75
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | depreciation | 2024-04-01 → 2025-03-31 | ¥249,000 |
| Reconciling Itemsreconciling | revenue | 2024-04-01 → 2025-03-31 | −¥54m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-04-01 → 2025-03-31 | −¥54m |
| Reconciling Itemsreconciling | segment assets | at 2025-03-31 | ¥823m |
| Reconciling Itemsreconciling | segment profit | 2024-04-01 → 2025-03-31 | −¥304m |
| CIDreportable segment | capex | 2024-04-01 → 2025-03-31 | ¥1m |
| CIDreportable segment | depreciation | 2024-04-01 → 2025-03-31 | ¥240m |
| CIDreportable segment | employees | at 2025-03-31 | 5 pure |
| CIDreportable segment | revenue | 2024-04-01 → 2025-03-31 | ¥157m |
| CIDreportable segment | revenue external | 2024-04-01 → 2025-03-31 | ¥102m |
| CIDreportable segment | revenue intersegment | 2024-04-01 → 2025-03-31 | ¥54m |
| CIDreportable segment | segment assets | at 2025-03-31 | ¥3.0bn |
| CIDreportable segment | segment profit | 2024-04-01 → 2025-03-31 | −¥390m |
| MFDreportable segment | depreciation | 2024-04-01 → 2025-03-31 | ¥659,000 |
| MFDreportable segment | employees | at 2025-03-31 | 18 pure |
| MFDreportable segment | revenue | 2024-04-01 → 2025-03-31 | ¥2.0bn |
| MFDreportable segment | revenue external | 2024-04-01 → 2025-03-31 | ¥2.0bn |
| MFDreportable segment | segment assets | at 2025-03-31 | ¥270m |
| MFDreportable segment | segment profit | 2024-04-01 → 2025-03-31 | ¥290m |
| Marketingreportable segment | depreciation | 2024-04-01 → 2025-03-31 | ¥129,000 |
| Marketingreportable segment | employees | at 2025-03-31 | 3 pure |
| Marketingreportable segment | revenue | 2024-04-01 → 2025-03-31 | ¥391m |
| Marketingreportable segment | revenue external | 2024-04-01 → 2025-03-31 | ¥391m |
| Marketingreportable segment | segment assets | at 2025-03-31 | ¥77m |
| Marketingreportable segment | segment profit | 2024-04-01 → 2025-03-31 | ¥270m |
| —segment total | capex | 2024-04-01 → 2025-03-31 | ¥1m |
| —segment total | depreciation | 2024-04-01 → 2025-03-31 | ¥240m |
| —segment total | revenue | 2024-04-01 → 2025-03-31 | ¥2.5bn |
| —segment total | revenue external | 2024-04-01 → 2025-03-31 | ¥2.5bn |
| —segment total | revenue intersegment | 2024-04-01 → 2025-03-31 | ¥54m |
| —segment total | segment assets | at 2025-03-31 | ¥3.4bn |
| —segment total | segment profit | 2024-04-01 → 2025-03-31 | ¥171m |
| Total Of Reportable Segments And Otherssegment total | capex | 2024-04-01 → 2025-03-31 | ¥1m |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2024-04-01 → 2025-03-31 | ¥240m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-04-01 → 2025-03-31 | ¥2.5bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-04-01 → 2025-03-31 | ¥2.5bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2024-04-01 → 2025-03-31 | ¥54m |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2025-03-31 | ¥3.4bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-04-01 → 2025-03-31 | ¥171m |
| Reconciling Itemsreconciling | depreciation | 2023-04-01 → 2024-03-31 | ¥276,000 |
| Reconciling Itemsreconciling | revenue | 2023-04-01 → 2024-03-31 | −¥139m |
| Reconciling Itemsreconciling | revenue intersegment | 2023-04-01 → 2024-03-31 | −¥139m |
| Reconciling Itemsreconciling | segment assets | at 2024-03-31 | ¥836m |
| Reconciling Itemsreconciling | segment profit | 2023-04-01 → 2024-03-31 | −¥285m |
| CIDreportable segment | depreciation | 2023-04-01 → 2024-03-31 | ¥240m |
| CIDreportable segment | revenue | 2023-04-01 → 2024-03-31 | ¥245m |
| CIDreportable segment | revenue external | 2023-04-01 → 2024-03-31 | ¥106m |
| CIDreportable segment | revenue intersegment | 2023-04-01 → 2024-03-31 | ¥139m |
| CIDreportable segment | segment assets | at 2024-03-31 | ¥3.3bn |
| CIDreportable segment | segment profit | 2023-04-01 → 2024-03-31 | −¥323m |
| MFDreportable segment | capex | 2023-04-01 → 2024-03-31 | ¥50,000 |
| MFDreportable segment | depreciation | 2023-04-01 → 2024-03-31 | ¥906,000 |
| MFDreportable segment | revenue | 2023-04-01 → 2024-03-31 | ¥2.1bn |
| MFDreportable segment | revenue external | 2023-04-01 → 2024-03-31 | ¥2.1bn |
| MFDreportable segment | segment assets | at 2024-03-31 | ¥373m |
| MFDreportable segment | segment profit | 2023-04-01 → 2024-03-31 | ¥325m |
| Marketingreportable segment | depreciation | 2023-04-01 → 2024-03-31 | ¥155,000 |
| Marketingreportable segment | revenue | 2023-04-01 → 2024-03-31 | ¥475m |
| Marketingreportable segment | revenue external | 2023-04-01 → 2024-03-31 | ¥475m |
| Marketingreportable segment | segment assets | at 2024-03-31 | ¥120m |
| Marketingreportable segment | segment profit | 2023-04-01 → 2024-03-31 | ¥342m |
| —segment total | capex | 2023-04-01 → 2024-03-31 | ¥50,000 |
| —segment total | depreciation | 2023-04-01 → 2024-03-31 | ¥241m |
| —segment total | revenue | 2023-04-01 → 2024-03-31 | ¥2.8bn |
| —segment total | revenue external | 2023-04-01 → 2024-03-31 | ¥2.6bn |
| —segment total | revenue intersegment | 2023-04-01 → 2024-03-31 | ¥139m |
| —segment total | segment assets | at 2024-03-31 | ¥3.8bn |
| —segment total | segment profit | 2023-04-01 → 2024-03-31 | ¥344m |
| Total Of Reportable Segments And Otherssegment total | capex | 2023-04-01 → 2024-03-31 | ¥50,000 |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2023-04-01 → 2024-03-31 | ¥241m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2023-04-01 → 2024-03-31 | ¥2.8bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2023-04-01 → 2024-03-31 | ¥2.6bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2023-04-01 → 2024-03-31 | ¥139m |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2024-03-31 | ¥3.8bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2023-04-01 → 2024-03-31 | ¥344m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 923
| Item | Context | Value | Unit |
|---|---|---|---|
| Total number of issued shares (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 6470100 | |
| Net assets (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 2613052000 | JPY |
| Net assets (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 643173000 | JPY |
| Net assets (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 349656000 | JPY |
| Net assets (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 405573000 | JPY |
| Net assets (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 221995000 | JPY |
| Total assets (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 7732592000 | JPY |
| Total assets (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 5462628000 | JPY |
| Total assets (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 4935839000 | JPY |
| Total assets (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 4629318000 | JPY |
| Total assets (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 4179988000 | JPY |
| Net assets per share (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 408.82 | |
| Net assets per share (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 99.25 | |
| Net assets per share (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 53.37 | |
| Net assets per share (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 64.00 | |
| Net assets per share (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 35.03 | |
| Dividend paid per share (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 3.00 | |
| Dividend paid per share (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － | |
| Dividend paid per share (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | |
| Dividend paid per share (5-year summary) | Prior1YearDuration_NonConsolidatedMember | － | |
| Dividend paid per share (5-year summary) | CurrentYearDuration_NonConsolidatedMember | － | |
| Interim dividend paid per share (5-year summary) | Prior4YearDuration_NonConsolidatedMember | － | |
| Interim dividend paid per share (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － | |
| Interim dividend paid per share (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | |
| Interim dividend paid per share (5-year summary) | Prior1YearDuration_NonConsolidatedMember | － | |
| Interim dividend paid per share (5-year summary) | CurrentYearDuration_NonConsolidatedMember | － | |
| Basic earnings loss per share (5-year summary) | Prior4YearDuration_NonConsolidatedMember | -58.79 | |
| Basic earnings loss per share (5-year summary) | Prior3YearDuration_NonConsolidatedMember | -306.54 | |
| Basic earnings loss per share (5-year summary) | Prior2YearDuration_NonConsolidatedMember | -44.79 | |
| Basic earnings loss per share (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 10.49 | |
| Basic earnings loss per share (5-year summary) | CurrentYearDuration_NonConsolidatedMember | -28.97 | |
| Diluted earnings per share (5-year summary) | Prior4YearDuration_NonConsolidatedMember | － | |
| Diluted earnings per share (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － | |
| Diluted earnings per share (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | |
| Diluted earnings per share (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 10.47 | |
| Diluted earnings per share (5-year summary) | CurrentYearDuration_NonConsolidatedMember | － | |
| Equity to asset ratio (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 0.336 | |
| Equity to asset ratio (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 0.116 | |
| Equity to asset ratio (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 0.068 | |
| Equity to asset ratio (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 0.088 | |
| Equity to asset ratio (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 0.053 | |
| Rate of return on equity (5-year summary) | Prior4YearDuration_NonConsolidatedMember | -0.132 | |
| Rate of return on equity (5-year summary) | Prior3YearDuration_NonConsolidatedMember | -1.207 | |
| Rate of return on equity (5-year summary) | Prior2YearDuration_NonConsolidatedMember | -0.587 | |
| Rate of return on equity (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 0.179 | |
| Rate of return on equity (5-year summary) | CurrentYearDuration_NonConsolidatedMember | -0.585 | |
| Price earnings ratio (5-year summary) | Prior4YearDuration_NonConsolidatedMember | － | |
| Price earnings ratio (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － | |
| Price earnings ratio (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | |
| Price earnings ratio (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 39.6 |
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 · 13 of 13 passed
| 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 · operating cash flow | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |