Annual report
3623.TEDINET S100XSRU
Period2025-01-01 → 2025-12-31
Filed2026-03-23
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥4.5bn | 2025-01-01 → 2025-12-31 | Cons. | Net sales |
| Revenue | ¥4.2bn | 2024-01-01 → 2024-12-31 | Cons. | Net sales |
| Revenue | ¥3.8bn | 2023-01-01 → 2023-12-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥3.4bn | 2022-01-01 → 2022-12-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥3.1bn | 2021-01-01 → 2021-12-31d | Cons. | Net sales (5-year summary) |
| Operating income | ¥647m | 2025-01-01 → 2025-12-31 | Cons. | Operating income |
| Operating income | ¥626m | 2024-01-01 → 2024-12-31 | Cons. | Operating income |
| Ordinary income | ¥652m | 2025-01-01 → 2025-12-31 | Cons. | Ordinary income |
| Ordinary income | ¥623m | 2024-01-01 → 2024-12-31 | Cons. | Ordinary income |
| Ordinary income | ¥464m | 2023-01-01 → 2023-12-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥480m | 2022-01-01 → 2022-12-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥345m | 2021-01-01 → 2021-12-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥601m | 2025-01-01 → 2025-12-31 | Cons. | Income before income taxes |
| Profit before tax | ¥623m | 2024-01-01 → 2024-12-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥408m | 2025-01-01 → 2025-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥407m | 2024-01-01 → 2024-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥300m | 2023-01-01 → 2023-12-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥323m | 2022-01-01 → 2022-12-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥224m | 2021-01-01 → 2021-12-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥432m | 2025-01-01 → 2025-12-31 | Cons. | Profit loss |
| Net income | ¥426m | 2024-01-01 → 2024-12-31 | Cons. | Profit loss |
| Total assets | ¥30.1bn | at 2025-12-31 | Cons. | Assets |
| Total assets | ¥26.0bn | at 2024-12-31 | Cons. | Assets |
| Total assets | ¥21.3bn | at 2023-12-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥15.2bn | at 2022-12-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥16.0bn | at 2021-12-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥26.9bn | at 2025-12-31 | Cons. | Liabilities |
| Total liabilities | ¥23.0bn | at 2024-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥3.3bn | at 2025-12-31 | Cons. | Net assets |
| Net assets / equity | ¥3.0bn | at 2024-12-31 | Cons. | Net assets |
| Net assets / equity | ¥2.6bn | at 2023-12-31v | Cons. | Net assets |
| Net assets / equity | ¥2.4bn | at 2022-12-31v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥2.1bn | at 2021-12-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥27.8bn | at 2025-12-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥23.8bn | at 2024-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥27.7bn | at 2025-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥23.7bn | at 2024-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥19.4bn | at 2023-12-31v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥13.4bn | at 2022-12-31v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥14.7bn | at 2021-12-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥4.2bn | 2025-01-01 → 2025-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥4.4bn | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥6.1bn | 2023-01-01 → 2023-12-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥1.1bn | 2022-01-01 → 2022-12-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥6.3bn | 2021-01-01 → 2021-12-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥38m | 2025-01-01 → 2025-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥48m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥66m | 2023-01-01 → 2023-12-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥113m | 2022-01-01 → 2022-12-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥86m | 2021-01-01 → 2021-12-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥148m | 2025-01-01 → 2025-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥81m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥67m | 2023-01-01 → 2023-12-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥67m | 2022-01-01 → 2022-12-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥156m | 2021-01-01 → 2021-12-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥64.87 | 2025-01-01 → 2025-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥64.7 | 2024-01-01 → 2024-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥47.71 | 2023-01-01 → 2023-12-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥51.36 | 2022-01-01 → 2022-12-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥35.2 | 2021-01-01 → 2021-12-31d | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥498.14 | at 2025-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥450.36 | at 2024-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥397.67 | at 2023-12-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥359.83 | at 2022-12-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥318.6 | at 2021-12-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 10.4% | at 2025-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 10.9% | at 2024-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 11.7% | at 2023-12-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 14.9% | at 2022-12-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 12.5% | at 2021-12-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 13.7% | 2025-01-01 → 2025-12-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 15.3% | 2024-01-01 → 2024-12-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 12.6% | 2023-01-01 → 2023-12-31v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 15.1% | 2022-01-01 → 2022-12-31v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 11.4% | 2021-01-01 → 2021-12-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 97 | at 2025-12-31 | Cons. | Number of employees |
| Employees | 93 | at 2024-12-31 | Cons. | Number of employees |
| Employees | 82 | at 2023-12-31v | Cons. | Number of employees |
| Employees | 77 | at 2022-12-31v | Cons. | Number of employees |
| Employees | 72 | at 2021-12-31d | Cons. | Number of employees |
| Revenue | ¥3.9bn | 2025-01-01 → 2025-12-31 | Standalone | Net sales |
| Revenue | ¥3.6bn | 2024-01-01 → 2024-12-31 | Standalone | Net sales |
| Revenue | ¥3.2bn | 2023-01-01 → 2023-12-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥3.0bn | 2022-01-01 → 2022-12-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥2.7bn | 2021-01-01 → 2021-12-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥451m | 2025-01-01 → 2025-12-31 | Standalone | Operating income |
| Operating income | ¥455m | 2024-01-01 → 2024-12-31 | Standalone | Operating income |
| Ordinary income | ¥463m | 2025-01-01 → 2025-12-31 | Standalone | Ordinary income |
| Ordinary income | ¥463m | 2024-01-01 → 2024-12-31 | Standalone | Ordinary income |
| Ordinary income | ¥272m | 2023-01-01 → 2023-12-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥351m | 2022-01-01 → 2022-12-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥210m | 2021-01-01 → 2021-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥413m | 2025-01-01 → 2025-12-31 | Standalone | Income before income taxes |
| Profit before tax | ¥463m | 2024-01-01 → 2024-12-31 | Standalone | Income before income taxes |
| Net income | ¥313m | 2025-01-01 → 2025-12-31 | Standalone | Profit loss |
| Net income | ¥320m | 2024-01-01 → 2024-12-31 | Standalone | Profit loss |
| Net income | ¥191m | 2023-01-01 → 2023-12-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥252m | 2022-01-01 → 2022-12-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥147m | 2021-01-01 → 2021-12-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥22.5bn | at 2025-12-31 | Standalone | Assets |
| Total assets | ¥19.9bn | at 2024-12-31 | Standalone | Assets |
| Total assets | ¥16.1bn | at 2023-12-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥10.2bn | at 2022-12-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥11.1bn | at 2021-12-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥19.9bn | at 2025-12-31 | Standalone | Liabilities |
| Total liabilities | ¥17.5bn | at 2024-12-31 | Standalone | Liabilities |
| Net assets / equity | ¥2.6bn | at 2025-12-31 | Standalone | Net assets |
| Net assets / equity | ¥2.4bn | at 2024-12-31 | Standalone | Net assets |
| Net assets / equity | ¥2.2bn | at 2023-12-31v | Standalone | Net assets |
| Net assets / equity | ¥2.0bn | at 2022-12-31v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥1.8bn | at 2021-12-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥20.3bn | at 2025-12-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥17.9bn | at 2024-12-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥49.77 | 2025-01-01 → 2025-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥50.93 | 2024-01-01 → 2024-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥30.29 | 2023-01-01 → 2023-12-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥40.07 | 2022-01-01 → 2022-12-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥23.02 | 2021-01-01 → 2021-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥25.8 | 2025-01-01 → 2025-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥22.5 | 2024-01-01 → 2024-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥12 | 2023-01-01 → 2023-12-31v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥10 | 2022-01-01 → 2022-12-31v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥10 | 2021-01-01 → 2021-12-31d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥414.46 | at 2025-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥381.79 | at 2024-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥342.86 | at 2023-12-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥322.44 | at 2022-12-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥292.49 | at 2021-12-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 11.6% | at 2025-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 12.1% | at 2024-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 13.4% | at 2023-12-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 19.8% | at 2022-12-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 16.6% | at 2021-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 12.5% | 2025-01-01 → 2025-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 14.1% | 2024-01-01 → 2024-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 9.1% | 2023-01-01 → 2023-12-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 13.0% | 2022-01-01 → 2022-12-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 7.9% | 2021-01-01 → 2021-12-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 6,564,400 | at 2025-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,564,400 | at 2024-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,564,400 | at 2023-12-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,564,400 | at 2022-12-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,564,400 | at 2021-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 90 | at 2025-12-31 | Standalone | Number of employees |
| Employees | 85 | at 2024-12-31 | Standalone | Number of employees |
| Employees | 76 | at 2023-12-31v | Standalone | Number of employees |
| Employees | 73 | at 2022-12-31v | Standalone | Number of employees |
| Employees | 70 | at 2021-12-31d | 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.
All source rows · 1,194
| Item | Context | Value | Unit |
|---|---|---|---|
| Total assets (5-year summary) | Prior1YearInstant | 25954411000 | JPY |
| Total assets (5-year summary) | CurrentYearInstant | 30146750000 | JPY |
| Net assets per share (5-year summary) | Prior4YearInstant | 318.60 | |
| Net assets per share (5-year summary) | Prior3YearInstant | 359.83 | |
| Net assets per share (5-year summary) | Prior2YearInstant | 397.67 | |
| Net assets per share (5-year summary) | Prior1YearInstant | 450.36 | |
| Net assets per share (5-year summary) | CurrentYearInstant | 498.14 | |
| Basic earnings loss per share (5-year summary) | Prior4YearDuration | 35.20 | |
| Basic earnings loss per share (5-year summary) | Prior3YearDuration | 51.36 | |
| Basic earnings loss per share (5-year summary) | Prior2YearDuration | 47.71 | |
| Basic earnings loss per share (5-year summary) | Prior1YearDuration | 64.70 | |
| Basic earnings loss per share (5-year summary) | CurrentYearDuration | 64.87 | |
| 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 | 0.125 | |
| Equity to asset ratio (5-year summary) | Prior3YearInstant | 0.149 | |
| Equity to asset ratio (5-year summary) | Prior2YearInstant | 0.117 | |
| Equity to asset ratio (5-year summary) | Prior1YearInstant | 0.109 | |
| Equity to asset ratio (5-year summary) | CurrentYearInstant | 0.104 | |
| Rate of return on equity (5-year summary) | Prior4YearDuration | 0.114 | |
| Rate of return on equity (5-year summary) | Prior3YearDuration | 0.151 | |
| Rate of return on equity (5-year summary) | Prior2YearDuration | 0.126 | |
| Rate of return on equity (5-year summary) | Prior1YearDuration | 0.153 | |
| Rate of return on equity (5-year summary) | CurrentYearDuration | 0.137 | |
| Price earnings ratio (5-year summary) | Prior4YearDuration | 28.3 | |
| Price earnings ratio (5-year summary) | Prior3YearDuration | 29.6 | |
| Price earnings ratio (5-year summary) | Prior2YearDuration | 19.7 | |
| Price earnings ratio (5-year summary) | Prior1YearDuration | 21.3 | |
| Price earnings ratio (5-year summary) | CurrentYearDuration | 15.3 | |
| Net cash provided by used in operating activities (5-year summary) | Prior4YearDuration | 6331237000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior3YearDuration | -1123732000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior2YearDuration | 6131277000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior1YearDuration | 4356214000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | CurrentYearDuration | 4201455000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior4YearDuration | -86028000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior3YearDuration | -112512000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior2YearDuration | -66149000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior1YearDuration | -48313000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | CurrentYearDuration | -37852000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior4YearDuration | -155665000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior3YearDuration | -66825000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior2YearDuration | -66759000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior1YearDuration | -80695000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | CurrentYearDuration | -147848000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior4YearInstant | 14732823000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior3YearInstant | 13428945000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior2YearInstant | 19426623000 | 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 rounding |
| balance sheet identity | pass rounding |
| balance sheet identity | pass |
| balance sheet identity | pass |
| 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 |