Tokyo Tape
Sign in
← Mullion

Annual report

3494.TEDINET S100XAPZ
Period2024-10-01 → 2025-09-30
Filed2025-12-18
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 90
MetricValuePeriodScopeSource row
Revenue¥3.3bn2024-10-01 → 2025-09-30StandaloneNet sales
Revenue¥2.9bn2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥2.8bn2022-10-01 → 2023-09-30vStandaloneNet sales (5-year summary)
Revenue¥2.2bn2021-10-01 → 2022-09-30vStandaloneNet sales (5-year summary)
Revenue¥1.8bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Operating income¥875m2024-10-01 → 2025-09-30StandaloneOperating income
Operating income¥696m2023-10-01 → 2024-09-30StandaloneOperating income
Ordinary income¥665m2024-10-01 → 2025-09-30StandaloneOrdinary income
Ordinary income¥523m2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income¥160m2022-10-01 → 2023-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥91m2021-10-01 → 2022-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥130m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥665m2024-10-01 → 2025-09-30StandaloneIncome before income taxes
Profit before tax¥522m2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Net income¥460m2024-10-01 → 2025-09-30StandaloneProfit loss
Net income¥342m2023-10-01 → 2024-09-30StandaloneProfit loss
Net income¥142m2022-10-01 → 2023-09-30vStandaloneNet income loss (5-year summary)
Net income¥60m2021-10-01 → 2022-09-30vStandaloneNet income loss (5-year summary)
Net income¥88m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Total assets¥18.8bnat 2025-09-30StandaloneAssets
Total assets¥18.8bnat 2024-09-30StandaloneAssets
Total assets¥18.7bnat 2023-09-30vStandaloneTotal assets (5-year summary)
Total assets¥15.4bnat 2022-09-30vStandaloneTotal assets (5-year summary)
Total assets¥16.0bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥14.0bnat 2025-09-30StandaloneLiabilities
Total liabilities¥14.5bnat 2024-09-30StandaloneLiabilities
Net assets / equity¥4.8bnat 2025-09-30StandaloneNet assets
Net assets / equity¥4.3bnat 2024-09-30StandaloneNet assets
Net assets / equity¥4.0bnat 2023-09-30vStandaloneNet assets
Net assets / equity¥3.9bnat 2022-09-30vStandaloneNet assets (5-year summary)
Net assets / equity¥3.9bnat 2021-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥1.9bnat 2025-09-30StandaloneCash and deposits
Cash and deposits¥1.5bnat 2024-09-30StandaloneCash and deposits
Cash & equivalents¥1.8bnat 2025-09-30StandaloneCash and cash equivalents
Cash & equivalents¥1.5bnat 2024-09-30StandaloneCash and cash equivalents
Cash & equivalents¥1.5bnat 2023-09-30vStandaloneCash and cash equivalents
Cash & equivalents¥828mat 2022-09-30vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥689mat 2021-09-30dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥1.6bn2024-10-01 → 2025-09-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥1.7bn2023-10-01 → 2024-09-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥1.3bn2022-10-01 → 2023-09-30vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥970m2021-10-01 → 2022-09-30vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥147m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥795m2024-10-01 → 2025-09-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥1.3bn2023-10-01 → 2024-09-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥3.9bn2022-10-01 → 2023-09-30vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥54m2021-10-01 → 2022-09-30vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥860m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥479m2024-10-01 → 2025-09-30StandaloneNet cash provided by used in financing activities
Financing cash flow−¥469m2023-10-01 → 2024-09-30StandaloneNet cash provided by used in financing activities
Financing cash flow¥3.2bn2022-10-01 → 2023-09-30vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥776m2021-10-01 → 2022-09-30vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥38m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥58.632024-10-01 → 2025-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥43.722023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥18.22022-10-01 → 2023-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥7.722021-10-01 → 2022-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥11.182020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥58.142024-10-01 → 2025-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥43.352023-10-01 → 2024-09-30StandaloneDiluted earnings per share (5-year summary)
Dividend per share¥62024-10-01 → 2025-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥5.22023-10-01 → 2024-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥142022-10-01 → 2023-09-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥102021-10-01 → 2022-09-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥92020-10-01 → 2021-09-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥606.8at 2025-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥551.18at 2024-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥509.81at 2023-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥493.7at 2022-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥491.64at 2021-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio25.3%at 2025-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio22.9%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio21.3%at 2023-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio25.1%at 2022-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio24.0%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE10.1%2024-10-01 → 2025-09-30StandaloneRate of return on equity (5-year summary)
ROE8.2%2023-10-01 → 2024-09-30StandaloneRate of return on equity (5-year summary)
ROE3.6%2022-10-01 → 2023-09-30vStandaloneRate of return on equity (5-year summary)
ROE1.6%2021-10-01 → 2022-09-30vStandaloneRate of return on equity (5-year summary)
ROE2.3%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued8,011,000at 2025-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued8,011,000at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued1,602,200at 2023-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued1,602,200at 2022-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued1,602,200at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees20at 2025-09-30StandaloneNumber of employees
Employees20at 2024-09-30StandaloneNumber of employees
Employees21at 2023-09-30vStandaloneNumber of employees
Employees24at 2022-09-30vStandaloneNumber of employees
Employees24at 2021-09-30dStandaloneNumber 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 · 992
ItemContextValueUnit
StructuresCurrentYearInstant_NonConsolidatedMember44947000JPY
Accumulated depreciation structuresPrior1YearInstant_NonConsolidatedMember-35362000JPY
Accumulated depreciation structuresCurrentYearInstant_NonConsolidatedMember-36135000JPY
Structures netPrior1YearInstant_NonConsolidatedMember9585000JPY
Structures netCurrentYearInstant_NonConsolidatedMember8811000JPY
VehiclesPrior1YearInstant_NonConsolidatedMember12515000JPY
VehiclesCurrentYearInstant_NonConsolidatedMember12515000JPY
Accumulated depreciation vehiclesPrior1YearInstant_NonConsolidatedMember-12515000JPY
Accumulated depreciation vehiclesCurrentYearInstant_NonConsolidatedMember-12515000JPY
Vehicles netPrior1YearInstant_NonConsolidatedMember0JPY
Vehicles netCurrentYearInstant_NonConsolidatedMember0JPY
Tools furniture and fixturesPrior1YearInstant_NonConsolidatedMember65865000JPY
Tools furniture and fixturesCurrentYearInstant_NonConsolidatedMember76335000JPY
Accumulated depreciation tools furniture and fixturesPrior1YearInstant_NonConsolidatedMember-46716000JPY
Accumulated depreciation tools furniture and fixturesCurrentYearInstant_NonConsolidatedMember-52245000JPY
Tools furniture and fixtures netPrior1YearInstant_NonConsolidatedMember19149000JPY
Tools furniture and fixtures netCurrentYearInstant_NonConsolidatedMember24089000JPY
LandPrior1YearInstant_NonConsolidatedMember9806519000JPY
LandCurrentYearInstant_NonConsolidatedMember10144037000JPY
Lease assets ppePrior1YearInstant_NonConsolidatedMember3744000JPY
Lease assets ppeCurrentYearInstant_NonConsolidatedMember3744000JPY
Accumulated depreciation lease assets ppePrior1YearInstant_NonConsolidatedMember-3057000JPY
Accumulated depreciation lease assets ppeCurrentYearInstant_NonConsolidatedMember-3744000JPY
Lease assets net ppePrior1YearInstant_NonConsolidatedMember686000JPY
Lease assets net ppeCurrentYearInstant_NonConsolidatedMember－JPY
Other ppePrior1YearInstant_NonConsolidatedMember－JPY
Other ppeCurrentYearInstant_NonConsolidatedMember36750000JPY
Property plant and equipmentPrior1YearInstant_NonConsolidatedMember15272965000JPY
Property plant and equipmentCurrentYearInstant_NonConsolidatedMember15758684000JPY
Leasehold rightPrior1YearInstant_NonConsolidatedMember27425000JPY
Leasehold rightCurrentYearInstant_NonConsolidatedMember27425000JPY
Right of trademarkPrior1YearInstant_NonConsolidatedMember1190000JPY
Right of trademarkCurrentYearInstant_NonConsolidatedMember801000JPY
SoftwarePrior1YearInstant_NonConsolidatedMember2767000JPY
SoftwareCurrentYearInstant_NonConsolidatedMember64963000JPY
Other iaPrior1YearInstant_NonConsolidatedMember1505000JPY
Other iaCurrentYearInstant_NonConsolidatedMember1505000JPY
Intangible assetsPrior1YearInstant_NonConsolidatedMember32889000JPY
Intangible assetsCurrentYearInstant_NonConsolidatedMember94696000JPY
Investment securitiesPrior1YearInstant_NonConsolidatedMember66005000JPY
Investment securitiesCurrentYearInstant_NonConsolidatedMember96243000JPY
Investments in capitalPrior1YearInstant_NonConsolidatedMember5180000JPY
Investments in capitalCurrentYearInstant_NonConsolidatedMember5190000JPY
Investments in capital of subsidiaries and affiliatesPrior1YearInstant_NonConsolidatedMember8000000JPY
Investments in capital of subsidiaries and affiliatesCurrentYearInstant_NonConsolidatedMember8000000JPY
Long term loans receivablePrior1YearInstant_NonConsolidatedMember37442000JPY
Long term loans receivableCurrentYearInstant_NonConsolidatedMember37026000JPY
Claims provable in bankruptcy claims provable in rehabilitation and otherPrior1YearInstant_NonConsolidatedMember25411000JPY
Claims provable in bankruptcy claims provable in rehabilitation and otherCurrentYearInstant_NonConsolidatedMember24103000JPY
Long term prepaid expensesPrior1YearInstant_NonConsolidatedMember27743000JPY

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 identitynon_consolidated 2024-09-30pass rounding
balance sheet identitynon_consolidated 2025-09-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-09-30pass
statement vs summary · net assetsnon_consolidated 2024-09-30pass
statement vs summary · net assetsnon_consolidated 2025-09-30pass
statement vs summary · operating cash flownon_consolidated 2023-10-01/2024-09-30pass
statement vs summary · operating cash flownon_consolidated 2024-10-01/2025-09-30pass
statement vs summary · revenuenon_consolidated 2023-10-01/2024-09-30pass
statement vs summary · revenuenon_consolidated 2024-10-01/2025-09-30pass
statement vs summary · total assetsnon_consolidated 2024-09-30pass
statement vs summary · total assetsnon_consolidated 2025-09-30pass