Annual report
3267.TEDINET S100XMZE
Period2024-12-01 → 2025-11-30
Filed2026-02-25
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 149
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥8.2bn | 2024-12-01 → 2025-11-30 | Cons. | Net sales |
| Revenue | ¥7.2bn | 2023-12-01 → 2024-11-30 | Cons. | Net sales |
| Revenue | ¥6.0bn | 2022-12-01 → 2023-11-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥4.4bn | 2021-12-01 → 2022-11-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥5.4bn | 2020-12-01 → 2021-11-30d | Cons. | Net sales (5-year summary) |
| Operating income | ¥589m | 2024-12-01 → 2025-11-30 | Cons. | Operating income |
| Operating income | ¥424m | 2023-12-01 → 2024-11-30 | Cons. | Operating income |
| Ordinary income | ¥569m | 2024-12-01 → 2025-11-30 | Cons. | Ordinary income |
| Ordinary income | ¥409m | 2023-12-01 → 2024-11-30 | Cons. | Ordinary income |
| Ordinary income | ¥136m | 2022-12-01 → 2023-11-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥200m | 2021-12-01 → 2022-11-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥713m | 2020-12-01 → 2021-11-30d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥569m | 2024-12-01 → 2025-11-30 | Cons. | Income before income taxes |
| Profit before tax | ¥406m | 2023-12-01 → 2024-11-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥398m | 2024-12-01 → 2025-11-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥262m | 2023-12-01 → 2024-11-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥38m | 2022-12-01 → 2023-11-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥142m | 2021-12-01 → 2022-11-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥407m | 2020-12-01 → 2021-11-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥398m | 2024-12-01 → 2025-11-30 | Cons. | Profit loss |
| Net income | ¥262m | 2023-12-01 → 2024-11-30 | Cons. | Profit loss |
| Total assets | ¥9.9bn | at 2025-11-30 | Cons. | Assets |
| Total assets | ¥7.5bn | at 2024-11-30 | Cons. | Assets |
| Total assets | ¥5.5bn | at 2023-11-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥4.8bn | at 2022-11-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥5.5bn | at 2021-11-30d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥6.6bn | at 2025-11-30 | Cons. | Liabilities |
| Total liabilities | ¥4.5bn | at 2024-11-30 | Cons. | Liabilities |
| Net assets / equity | ¥3.3bn | at 2025-11-30 | Cons. | Net assets |
| Net assets / equity | ¥3.0bn | at 2024-11-30 | Cons. | Net assets |
| Net assets / equity | ¥2.7bn | at 2023-11-30v | Cons. | Net assets |
| Net assets / equity | ¥2.4bn | at 2022-11-30v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥2.8bn | at 2021-11-30d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥5.0bn | at 2025-11-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥4.8bn | at 2024-11-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥4.9bn | at 2025-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.8bn | at 2024-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.1bn | at 2023-11-30v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.3bn | at 2022-11-30v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥4.2bn | at 2021-11-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥441m | 2024-12-01 → 2025-11-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥2.1bn | 2023-12-01 → 2024-11-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥541m | 2022-12-01 → 2023-11-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥1.7bn | 2021-12-01 → 2022-11-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥3.3bn | 2020-12-01 → 2021-11-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥862m | 2024-12-01 → 2025-11-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥354m | 2023-12-01 → 2024-11-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥498m | 2022-12-01 → 2023-11-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥24m | 2021-12-01 → 2022-11-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥6m | 2020-12-01 → 2021-11-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥1.4bn | 2024-12-01 → 2025-11-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥243m | 2023-12-01 → 2024-11-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥938m | 2022-12-01 → 2023-11-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥303m | 2021-12-01 → 2022-11-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥1.2bn | 2020-12-01 → 2021-11-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥74.13 | 2024-12-01 → 2025-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥48.77 | 2023-12-01 → 2024-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥7.16 | 2022-12-01 → 2023-11-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥27.22 | 2021-12-01 → 2022-11-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥72.25 | 2020-12-01 → 2021-11-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥71.26 | 2020-12-01 → 2021-11-30d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥615.54 | at 2025-11-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥551.48 | at 2024-11-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥507.74 | at 2023-11-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥474.3 | at 2022-11-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥498.05 | at 2021-11-30d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 33.3% | at 2025-11-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 39.5% | at 2024-11-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 50.0% | at 2023-11-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 51.3% | at 2022-11-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 50.8% | at 2021-11-30d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 12.7% | 2024-12-01 → 2025-11-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 9.2% | 2023-12-01 → 2024-11-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 1.5% | 2022-12-01 → 2023-11-30v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 5.5% | 2021-12-01 → 2022-11-30v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 14.5% | 2020-12-01 → 2021-11-30d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 126 | at 2025-11-30 | Cons. | Number of employees |
| Employees | 84 | at 2024-11-30 | Cons. | Number of employees |
| Employees | 69 | at 2023-11-30v | Cons. | Number of employees |
| Employees | 52 | at 2022-11-30v | Cons. | Number of employees |
| Employees | 48 | at 2021-11-30d | Cons. | Number of employees |
| Revenue | ¥3.5bn | 2024-12-01 → 2025-11-30 | Standalone | Net sales |
| Revenue | ¥3.6bn | 2023-12-01 → 2024-11-30 | Standalone | Net sales |
| Revenue | ¥3.3bn | 2022-12-01 → 2023-11-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.2bn | 2021-12-01 → 2022-11-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥3.7bn | 2020-12-01 → 2021-11-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥61m | 2024-12-01 → 2025-11-30 | Standalone | Operating income |
| Operating income | −¥238m | 2023-12-01 → 2024-11-30 | Standalone | Operating income |
| Ordinary income | ¥586m | 2024-12-01 → 2025-11-30 | Standalone | Ordinary income |
| Ordinary income | ¥215m | 2023-12-01 → 2024-11-30 | Standalone | Ordinary income |
| Ordinary income | ¥400m | 2022-12-01 → 2023-11-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥12m | 2021-12-01 → 2022-11-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥743m | 2020-12-01 → 2021-11-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥586m | 2024-12-01 → 2025-11-30 | Standalone | Income before income taxes |
| Profit before tax | ¥224m | 2023-12-01 → 2024-11-30 | Standalone | Income before income taxes |
| Net income | ¥454m | 2024-12-01 → 2025-11-30 | Standalone | Profit loss |
| Net income | ¥170m | 2023-12-01 → 2024-11-30 | Standalone | Profit loss |
| Net income | ¥245m | 2022-12-01 → 2023-11-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥44m | 2021-12-01 → 2022-11-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥478m | 2020-12-01 → 2021-11-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥8.4bn | at 2025-11-30 | Standalone | Assets |
| Total assets | ¥5.3bn | at 2024-11-30 | Standalone | Assets |
| Total assets | ¥4.6bn | at 2023-11-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥3.4bn | at 2022-11-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥4.0bn | at 2021-11-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥5.0bn | at 2025-11-30 | Standalone | Liabilities |
| Total liabilities | ¥2.3bn | at 2024-11-30 | Standalone | Liabilities |
| Net assets / equity | ¥3.4bn | at 2025-11-30 | Standalone | Net assets |
| Net assets / equity | ¥3.0bn | at 2024-11-30 | Standalone | Net assets |
| Net assets / equity | ¥2.8bn | at 2023-11-30v | Standalone | Net assets |
| Net assets / equity | ¥2.3bn | at 2022-11-30v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥2.8bn | at 2021-11-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥3.2bn | at 2025-11-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥2.3bn | at 2024-11-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥84.56 | 2024-12-01 → 2025-11-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥31.59 | 2023-12-01 → 2024-11-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥46.23 | 2022-12-01 → 2023-11-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥8.48 | 2021-12-01 → 2022-11-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥84.73 | 2020-12-01 → 2021-11-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥83.56 | 2020-12-01 → 2021-11-30d | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥20 | 2024-12-01 → 2025-11-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥10 | 2023-12-01 → 2024-11-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥5 | 2022-12-01 → 2023-11-30v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥10 | 2020-12-01 → 2021-11-30d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥623.11 | at 2025-11-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥548.61 | at 2024-11-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥522.05 | at 2023-11-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥448.85 | at 2022-11-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥500.77 | at 2021-11-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 39.9% | at 2025-11-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 55.9% | at 2024-11-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 60.4% | at 2023-11-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 68.2% | at 2022-11-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 69.8% | at 2021-11-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 14.4% | 2024-12-01 → 2025-11-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 5.9% | 2023-12-01 → 2024-11-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 9.6% | 2022-12-01 → 2023-11-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 1.7% | 2021-12-01 → 2022-11-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 17.1% | 2020-12-01 → 2021-11-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 5,778,000 | at 2025-11-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,778,000 | at 2024-11-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,778,000 | at 2023-11-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,778,000 | at 2022-11-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,778,000 | at 2021-11-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 101 | at 2025-11-30 | Standalone | Number of employees |
| Employees | 68 | at 2024-11-30 | Standalone | Number of employees |
| Employees | 54 | at 2023-11-30v | Standalone | Number of employees |
| Employees | 42 | at 2022-11-30v | Standalone | Number of employees |
| Employees | 38 | at 2021-11-30d | 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 · 1,281
| Item | Context | Value | Unit |
|---|---|---|---|
| Goodwill | CurrentYearInstant | 56716000 | JPY |
| Software | Prior1YearInstant | 23954000 | JPY |
| Software | CurrentYearInstant | 16454000 | JPY |
| Intangible assets | Prior1YearInstant | 106847000 | JPY |
| Intangible assets | CurrentYearInstant | 73170000 | JPY |
| Investment securities | Prior1YearInstant | 15560000 | JPY |
| Investment securities | CurrentYearInstant | 311674000 | JPY |
| Long term loans receivable | Prior1YearInstant | 5042000 | JPY |
| Long term loans receivable | CurrentYearInstant | 51000000 | JPY |
| Guarantee deposits ioa | Prior1YearInstant | 149216000 | JPY |
| Guarantee deposits ioa | CurrentYearInstant | 186936000 | JPY |
| Deferred tax assets | Prior1YearInstant | 65962000 | JPY |
| Deferred tax assets | CurrentYearInstant | 89275000 | JPY |
| Other ioa | Prior1YearInstant | 60166000 | JPY |
| Other ioa | CurrentYearInstant | 73805000 | JPY |
| Allowance for doubtful accounts ioa by group | Prior1YearInstant | -5042000 | JPY |
| Allowance for doubtful accounts ioa by group | CurrentYearInstant | -51656000 | JPY |
| Investments and other assets | Prior1YearInstant | 290906000 | JPY |
| Investments and other assets | CurrentYearInstant | 661034000 | JPY |
| Noncurrent assets | Prior1YearInstant | 879933000 | JPY |
| Noncurrent assets | CurrentYearInstant | 1211990000 | JPY |
| Assets | Prior1YearInstant | 7496339000 | JPY |
| Assets | CurrentYearInstant | 9940134000 | JPY |
| Accounts payable trade | Prior1YearInstant | 870523000 | JPY |
| Accounts payable trade | CurrentYearInstant | 733454000 | JPY |
| Short term loans payable | Prior1YearInstant | 424080000 | JPY |
| Short term loans payable | CurrentYearInstant | 920000000 | JPY |
| Current portion of long term loans payable | Prior1YearInstant | 230984000 | JPY |
| Current portion of long term loans payable | CurrentYearInstant | 696081000 | JPY |
| Lease obligations cl | Prior1YearInstant | 6322000 | JPY |
| Lease obligations cl | CurrentYearInstant | 6690000 | JPY |
| Provision for bonuses | Prior1YearInstant | － | JPY |
| Provision for bonuses | CurrentYearInstant | 72215000 | JPY |
| Provision for directors bonuses | Prior1YearInstant | － | JPY |
| Provision for directors bonuses | CurrentYearInstant | 13190000 | JPY |
| Income taxes payable | Prior1YearInstant | 103526000 | JPY |
| Income taxes payable | CurrentYearInstant | 176123000 | JPY |
| Advances received | Prior1YearInstant | 1350281000 | JPY |
| Advances received | CurrentYearInstant | 1925573000 | JPY |
| Deposits received | Prior1YearInstant | 26331000 | JPY |
| Deposits received | CurrentYearInstant | 46400000 | JPY |
| Other cl | Prior1YearInstant | 255622000 | JPY |
| Other cl | CurrentYearInstant | 204271000 | JPY |
| Current liabilities | Prior1YearInstant | 3267672000 | JPY |
| Current liabilities | CurrentYearInstant | 4794001000 | JPY |
| Long term loans payable | Prior1YearInstant | 826130000 | JPY |
| Long term loans payable | CurrentYearInstant | 1342968000 | JPY |
| Lease obligations ncl | Prior1YearInstant | 104886000 | JPY |
| Lease obligations ncl | CurrentYearInstant | 98195000 | JPY |
| Asset retirement obligations ncl | Prior1YearInstant | 106464000 | 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 |