Annual report
341A.TEDINET S100W14V
Period2024-04-01 → 2025-03-31
Filed2025-06-20
StandardJapan GAAP
ConsolidatedNo
Data checks11 of 13 passed
Key figures · 84
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.0bn | 2024-04-01 → 2025-03-31 | Standalone | Net sales |
| Revenue | ¥1.1bn | 2023-04-01 → 2024-03-31 | Standalone | Net sales |
| Revenue | ¥1.1bn | 2022-04-01 → 2023-03-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.1bn | 2022-04-01 → 2023-03-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.0bn | 2021-04-01 → 2022-03-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥921m | 2020-04-01 → 2021-03-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥301m | 2024-04-01 → 2025-03-31 | Standalone | Operating income |
| Operating income | −¥189m | 2023-04-01 → 2024-03-31 | Standalone | Operating income |
| Ordinary income | ¥263m | 2024-04-01 → 2025-03-31 | Standalone | Ordinary income |
| Ordinary income | −¥158m | 2023-04-01 → 2024-03-31 | Standalone | Ordinary income |
| Ordinary income | −¥118m | 2022-04-01 → 2023-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥114m | 2022-04-01 → 2023-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥558m | 2021-04-01 → 2022-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥333m | 2020-04-01 → 2021-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥263m | 2024-04-01 → 2025-03-31 | Standalone | Income before income taxes |
| Profit before tax | −¥158m | 2023-04-01 → 2024-03-31 | Standalone | Income before income taxes |
| Net income (owners) | −¥119m | 2022-04-01 → 2023-03-31d | Standalone | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥321m | 2024-04-01 → 2025-03-31 | Standalone | Profit loss |
| Net income | −¥158m | 2023-04-01 → 2024-03-31 | Standalone | Profit loss |
| Net income | −¥115m | 2022-04-01 → 2023-03-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥898m | 2021-04-01 → 2022-03-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥356m | 2020-04-01 → 2021-03-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥3.9bn | at 2025-03-31 | Standalone | Assets |
| Total assets | ¥1.9bn | at 2024-03-31 | Standalone | Assets |
| Total assets | ¥1.3bn | at 2023-03-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.3bn | at 2023-03-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.5bn | at 2022-03-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.4bn | at 2021-03-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥1.9bn | at 2025-03-31 | Standalone | Liabilities |
| Total liabilities | ¥1.6bn | at 2024-03-31 | Standalone | Liabilities |
| Net assets / equity | ¥2.0bn | at 2025-03-31 | Standalone | Net assets |
| Net assets / equity | ¥328m | at 2024-03-31 | Standalone | Net assets |
| Net assets / equity | −¥226m | at 2023-03-31d | Standalone | Net assets |
| Net assets / equity | −¥216m | at 2023-03-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | −¥111m | at 2022-03-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥266m | at 2021-03-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥2.1bn | at 2025-03-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥798m | at 2024-03-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥2.0bn | at 2025-03-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥795m | at 2024-03-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥244m | at 2023-03-31d | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥256m | at 2023-03-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥180m | 2024-04-01 → 2025-03-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥179m | 2024-04-01 → 2025-03-31 | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥177m | 2023-04-01 → 2024-03-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | −¥115m | 2022-04-01 → 2023-03-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥522m | 2024-04-01 → 2025-03-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥17m | 2023-04-01 → 2024-03-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥9m | 2022-04-01 → 2023-03-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥1.5bn | 2024-04-01 → 2025-03-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | ¥1.5bn | 2024-04-01 → 2025-03-31 | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥745m | 2023-04-01 → 2024-03-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥44m | 2022-04-01 → 2023-03-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥27.09 | 2024-04-01 → 2025-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-15.26 | 2023-04-01 → 2024-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-11.93 | 2022-04-01 → 2023-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-11.49 | 2022-04-01 → 2023-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-457.26 | 2021-04-01 → 2022-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-181.04 | 2020-04-01 → 2021-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥26.83 | 2024-04-01 → 2025-03-31 | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥155.88 | at 2025-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥29.83 | at 2024-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-21.9 | at 2023-03-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-22.63 | at 2023-03-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-55.71 | at 2022-03-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥135.41 | at 2021-03-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 52.2% | at 2025-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 17.1% | at 2024-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | -16.2% | at 2023-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | -16.9% | at 2023-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | -7.4% | at 2022-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 18.8% | at 2021-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 27.2% | 2024-04-01 → 2025-03-31 | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 13,026,600 | at 2025-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,202,520 | at 2024-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,998,720 | at 2023-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,998,720 | at 2022-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,964,000 | at 2021-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 39 | at 2025-03-31 | Standalone | Number of employees |
| Employees | 35 | at 2024-03-31 | Standalone | Number of employees |
| Employees | 46 | at 2023-03-31d | Standalone | Number of employees |
| Employees | 45 | at 2023-03-31d | Standalone | Number of employees |
| Employees | 58 | at 2022-03-31d | Standalone | Number of employees |
| Employees | 53 | 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 · 42
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | depreciation | 2024-04-01 → 2025-03-31 | ¥2m |
| Reconciling Itemsreconciling | segment assets | at 2025-03-31 | ¥732m |
| Reconciling Itemsreconciling | segment profit | 2024-04-01 → 2025-03-31 | −¥201m |
| Cool Laser Businessreportable segment | capex | 2024-04-01 → 2025-03-31 | ¥336m |
| Cool Laser Businessreportable segment | depreciation | 2024-04-01 → 2025-03-31 | ¥5m |
| Cool Laser Businessreportable segment | employees | at 2025-03-31 | 14 pure |
| Cool Laser Businessreportable segment | revenue | 2024-04-01 → 2025-03-31 | ¥423m |
| Cool Laser Businessreportable segment | revenue external | 2024-04-01 → 2025-03-31 | ¥423m |
| Cool Laser Businessreportable segment | segment assets | at 2025-03-31 | ¥2.0bn |
| Cool Laser Businessreportable segment | segment profit | 2024-04-01 → 2025-03-31 | −¥69m |
| SOSEI Businessreportable segment | capex | 2024-04-01 → 2025-03-31 | ¥66m |
| SOSEI Businessreportable segment | depreciation | 2024-04-01 → 2025-03-31 | ¥28m |
| SOSEI Businessreportable segment | employees | at 2025-03-31 | 20 pure |
| SOSEI Businessreportable segment | revenue | 2024-04-01 → 2025-03-31 | ¥1.6bn |
| SOSEI Businessreportable segment | revenue external | 2024-04-01 → 2025-03-31 | ¥1.6bn |
| SOSEI Businessreportable segment | segment assets | at 2025-03-31 | ¥1.1bn |
| SOSEI Businessreportable segment | segment profit | 2024-04-01 → 2025-03-31 | ¥572m |
| —segment total | capex | 2024-04-01 → 2025-03-31 | ¥402m |
| —segment total | depreciation | 2024-04-01 → 2025-03-31 | ¥32m |
| —segment total | revenue | 2024-04-01 → 2025-03-31 | ¥2.0bn |
| —segment total | revenue external | 2024-04-01 → 2025-03-31 | ¥2.0bn |
| —segment total | segment assets | at 2025-03-31 | ¥3.2bn |
| —segment total | segment profit | 2024-04-01 → 2025-03-31 | ¥502m |
| Reconciling Itemsreconciling | depreciation | 2023-04-01 → 2024-03-31 | ¥2m |
| Reconciling Itemsreconciling | segment assets | at 2024-03-31 | ¥591m |
| Reconciling Itemsreconciling | segment profit | 2023-04-01 → 2024-03-31 | −¥144m |
| Cool Laser Businessreportable segment | revenue | 2023-04-01 → 2024-03-31 | ¥37m |
| Cool Laser Businessreportable segment | revenue external | 2023-04-01 → 2024-03-31 | ¥37m |
| Cool Laser Businessreportable segment | segment assets | at 2024-03-31 | ¥720m |
| Cool Laser Businessreportable segment | segment profit | 2023-04-01 → 2024-03-31 | −¥325m |
| SOSEI Businessreportable segment | capex | 2023-04-01 → 2024-03-31 | ¥53m |
| SOSEI Businessreportable segment | depreciation | 2023-04-01 → 2024-03-31 | ¥12m |
| SOSEI Businessreportable segment | revenue | 2023-04-01 → 2024-03-31 | ¥1.1bn |
| SOSEI Businessreportable segment | revenue external | 2023-04-01 → 2024-03-31 | ¥1.1bn |
| SOSEI Businessreportable segment | segment assets | at 2024-03-31 | ¥610m |
| SOSEI Businessreportable segment | segment profit | 2023-04-01 → 2024-03-31 | ¥280m |
| —segment total | capex | 2023-04-01 → 2024-03-31 | ¥53m |
| —segment total | depreciation | 2023-04-01 → 2024-03-31 | ¥12m |
| —segment total | revenue | 2023-04-01 → 2024-03-31 | ¥1.1bn |
| —segment total | revenue external | 2023-04-01 → 2024-03-31 | ¥1.1bn |
| —segment total | segment assets | at 2024-03-31 | ¥1.3bn |
| —segment total | segment profit | 2023-04-01 → 2024-03-31 | −¥45m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,036
| Item | Context | Value | Unit |
|---|---|---|---|
| Independent auditors report non consolidated (text) | FilingDateInstant | Text · Plus | |
| Audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)有限責任監査法人トーマツ | |
| Cpa1 audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)森 田 健 司 | |
| Cpa2 audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)嶋 田 聖 | |
| Key audit matters non consolidated (text) | FilingDateInstant | Text · Plus | |
| Overview kam non consolidated (text) | FilingDateInstant | Text · Plus | |
| Short description kam non consolidated | FilingDateInstant_Row1Member | Original text (Japanese)SOSEI事業の収益認識における工事原価の合計の見積り及び発生工事原価の集計 | |
| Description including reason kam non consolidated (text) | FilingDateInstant_Row1Member | Text · Plus | |
| Reference kam non consolidated | FilingDateInstant_Row1Member | Original text (Japanese)(重要な会計方針)の5．収益及び費用の計上基準の(1)SOSEI事業 | |
| Auditors response kam non consolidated (text) | FilingDateInstant_Row1Member | Text · Plus | |
| Short description kam non consolidated | FilingDateInstant_Row2Member | Original text (Japanese)繰延税金資産の回収可能性 | |
| Description including reason kam non consolidated (text) | FilingDateInstant_Row2Member | Text · Plus | |
| Reference kam non consolidated | FilingDateInstant_Row2Member | Original text (Japanese)(税効果会計関係) | |
| Auditors response kam non consolidated (text) | FilingDateInstant_Row2Member | Text · Plus | |
| Other information non consolidated (text) | FilingDateInstant | Text · Plus | |
| Fee related information non consolidated (text) | FilingDateInstant | Text · Plus | |
| Number of submission | FilingDateInstant | 1 | |
| Net sales (5-year summary) | Prior2YearDuration | 1119953000 | JPY |
| Ordinary income loss (5-year summary) | Prior2YearDuration | -117877000 | JPY |
| Profit loss attributable to owners of parent (5-year summary) | Prior2YearDuration | -119196000 | JPY |
| Comprehensive income (5-year summary) | Prior2YearDuration | -117925000 | JPY |
| Net assets (5-year summary) | Prior2YearInstant | -215706000 | JPY |
| Total assets (5-year summary) | Prior2YearInstant | 1348154000 | JPY |
| Net assets per share (5-year summary) | Prior2YearInstant | -21.90 | |
| Basic earnings loss per share (5-year summary) | Prior2YearDuration | -11.93 | |
| Diluted earnings per share (5-year summary) | Prior2YearDuration | － | |
| Equity to asset ratio (5-year summary) | Prior2YearInstant | -0.162 | |
| Rate of return on equity (5-year summary) | Prior2YearDuration | － | |
| Price earnings ratio (5-year summary) | Prior2YearDuration | － | |
| Net cash provided by used in operating activities (5-year summary) | Prior2YearDuration | -114667000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior2YearDuration | -9151000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior2YearDuration | -44004000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior2YearInstant | 256064000 | JPY |
| Number of employees | Prior2YearInstant | 46 | |
| Average number of temporary workers | Prior2YearInstant | 5 | |
| Net sales (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 921168000 | JPY |
| Net sales (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 1046423000 | JPY |
| Net sales (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 1117392000 | JPY |
| Net sales (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 1095495000 | JPY |
| Net sales (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 2025901000 | JPY |
| Ordinary income loss (5-year summary) | Prior4YearDuration_NonConsolidatedMember | -333472000 | JPY |
| Ordinary income loss (5-year summary) | Prior3YearDuration_NonConsolidatedMember | -558174000 | JPY |
| Ordinary income loss (5-year summary) | Prior2YearDuration_NonConsolidatedMember | -113650000 | JPY |
| Ordinary income loss (5-year summary) | Prior1YearDuration_NonConsolidatedMember | -157578000 | JPY |
| Ordinary income loss (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 262852000 | JPY |
| Net income loss (5-year summary) | Prior4YearDuration_NonConsolidatedMember | -355564000 | JPY |
| Net income loss (5-year summary) | Prior3YearDuration_NonConsolidatedMember | -898111000 | JPY |
| Net income loss (5-year summary) | Prior2YearDuration_NonConsolidatedMember | -114846000 | JPY |
| Net income loss (5-year summary) | Prior1YearDuration_NonConsolidatedMember | -158469000 | JPY |
| Net income loss (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 321085000 | 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 · 11 of 13 passed
| balance sheet identity | pass |
| balance sheet identity | pass |
| dei present | pass |
| period resolution | pass |
| statement vs summary · net assets | mismatch |
| 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 | mismatch |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |