Annual report
3647.TEDINET S100X6VP
Period2024-09-01 → 2025-08-31
Filed2025-11-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 135
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥607m | 2024-09-01 → 2025-08-31 | Cons. | Net sales |
| Revenue | ¥259m | 2023-09-01 → 2024-08-31 | Cons. | Net sales |
| Revenue | ¥1.2bn | 2022-09-01 → 2023-08-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥1.9bn | 2021-09-01 → 2022-08-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥3.3bn | 2020-09-01 → 2021-08-31d | Cons. | Net sales (5-year summary) |
| Operating income | −¥300m | 2024-09-01 → 2025-08-31 | Cons. | Operating income |
| Operating income | −¥667m | 2023-09-01 → 2024-08-31 | Cons. | Operating income |
| Ordinary income | −¥312m | 2024-09-01 → 2025-08-31 | Cons. | Ordinary income |
| Ordinary income | −¥680m | 2023-09-01 → 2024-08-31 | Cons. | Ordinary income |
| Ordinary income | −¥270m | 2022-09-01 → 2023-08-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥38m | 2021-09-01 → 2022-08-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥169m | 2020-09-01 → 2021-08-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | −¥323m | 2024-09-01 → 2025-08-31 | Cons. | Income before income taxes |
| Profit before tax | −¥741m | 2023-09-01 → 2024-08-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥316m | 2024-09-01 → 2025-08-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥743m | 2023-09-01 → 2024-08-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥488m | 2022-09-01 → 2023-08-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥453m | 2021-09-01 → 2022-08-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥35m | 2020-09-01 → 2021-08-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | −¥324m | 2024-09-01 → 2025-08-31 | Cons. | Profit loss |
| Net income | −¥743m | 2023-09-01 → 2024-08-31 | Cons. | Profit loss |
| Total assets | ¥1.2bn | at 2025-08-31 | Cons. | Assets |
| Total assets | ¥1.6bn | at 2024-08-31 | Cons. | Assets |
| Total assets | ¥2.1bn | at 2023-08-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥2.9bn | at 2022-08-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥3.8bn | at 2021-08-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥528m | at 2025-08-31 | Cons. | Liabilities |
| Total liabilities | ¥534m | at 2024-08-31 | Cons. | Liabilities |
| Net assets / equity | ¥696m | at 2025-08-31 | Cons. | Net assets |
| Net assets / equity | ¥1.0bn | at 2024-08-31 | Cons. | Net assets |
| Net assets / equity | ¥1.5bn | at 2023-08-31v | Cons. | Net assets |
| Net assets / equity | ¥2.0bn | at 2022-08-31v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥2.5bn | at 2021-08-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥557m | at 2025-08-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥334m | at 2024-08-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥557m | at 2025-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥331m | at 2024-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥223m | at 2023-08-31v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.3bn | at 2022-08-31v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.6bn | at 2021-08-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥282m | 2024-09-01 → 2025-08-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥68m | 2023-09-01 → 2024-08-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥840m | 2022-09-01 → 2023-08-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥64m | 2021-09-01 → 2022-08-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥2.6bn | 2020-09-01 → 2021-08-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥1m | 2024-09-01 → 2025-08-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥34m | 2023-09-01 → 2024-08-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥123m | 2022-09-01 → 2023-08-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥18m | 2021-09-01 → 2022-08-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥1.1bn | 2020-09-01 → 2021-08-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥55m | 2024-09-01 → 2025-08-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥142m | 2023-09-01 → 2024-08-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥114m | 2022-09-01 → 2023-08-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥392m | 2021-09-01 → 2022-08-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥546m | 2020-09-01 → 2021-08-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-17.21 | 2024-09-01 → 2025-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-42.24 | 2023-09-01 → 2024-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-28.98 | 2022-09-01 → 2023-08-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-26.89 | 2021-09-01 → 2022-08-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥2.08 | 2020-09-01 → 2021-08-31d | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥37.81 | at 2025-08-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥54.89 | at 2024-08-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥90.96 | at 2023-08-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥119.95 | at 2022-08-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥146.86 | at 2021-08-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 56.7% | at 2025-08-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 64.9% | at 2024-08-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 71.6% | at 2023-08-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 68.9% | at 2022-08-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 65.7% | at 2021-08-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 1.4% | 2020-09-01 → 2021-08-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 14 | at 2025-08-31 | Cons. | Number of employees |
| Employees | 11 | at 2024-08-31 | Cons. | Number of employees |
| Employees | 13 | at 2023-08-31v | Cons. | Number of employees |
| Employees | 20 | at 2022-08-31v | Cons. | Number of employees |
| Employees | 20 | at 2021-08-31d | Cons. | Number of employees |
| Revenue | ¥585m | 2024-09-01 → 2025-08-31 | Standalone | Net sales |
| Revenue | ¥174m | 2023-09-01 → 2024-08-31 | Standalone | Net sales |
| Revenue | ¥976m | 2022-09-01 → 2023-08-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.2bn | 2021-09-01 → 2022-08-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥2.6bn | 2020-09-01 → 2021-08-31d | Standalone | Net sales (5-year summary) |
| Operating income | −¥273m | 2024-09-01 → 2025-08-31 | Standalone | Operating income |
| Operating income | −¥677m | 2023-09-01 → 2024-08-31 | Standalone | Operating income |
| Ordinary income | −¥279m | 2024-09-01 → 2025-08-31 | Standalone | Ordinary income |
| Ordinary income | −¥685m | 2023-09-01 → 2024-08-31 | Standalone | Ordinary income |
| Ordinary income | −¥243m | 2022-09-01 → 2023-08-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥73m | 2021-09-01 → 2022-08-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥138m | 2020-09-01 → 2021-08-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥368m | 2024-09-01 → 2025-08-31 | Standalone | Income before income taxes |
| Profit before tax | −¥751m | 2023-09-01 → 2024-08-31 | Standalone | Income before income taxes |
| Net income | −¥369m | 2024-09-01 → 2025-08-31 | Standalone | Profit loss |
| Net income | −¥752m | 2023-09-01 → 2024-08-31 | Standalone | Profit loss |
| Net income | −¥386m | 2022-09-01 → 2023-08-31v | Standalone | Net income loss (5-year summary) |
| Net income | −¥522m | 2021-09-01 → 2022-08-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥14m | 2020-09-01 → 2021-08-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥1.1bn | at 2025-08-31 | Standalone | Assets |
| Total assets | ¥1.5bn | at 2024-08-31 | Standalone | Assets |
| Total assets | ¥2.1bn | at 2023-08-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.7bn | at 2022-08-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥3.3bn | at 2021-08-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥512m | at 2025-08-31 | Standalone | Liabilities |
| Total liabilities | ¥538m | at 2024-08-31 | Standalone | Liabilities |
| Net assets / equity | ¥630m | at 2025-08-31 | Standalone | Net assets |
| Net assets / equity | ¥996m | at 2024-08-31 | Standalone | Net assets |
| Net assets / equity | ¥1.5bn | at 2023-08-31v | Standalone | Net assets |
| Net assets / equity | ¥1.9bn | at 2022-08-31v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥2.4bn | at 2021-08-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥516m | at 2025-08-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥266m | at 2024-08-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥-20.13 | 2024-09-01 → 2025-08-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-42.79 | 2023-09-01 → 2024-08-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-22.93 | 2022-09-01 → 2023-08-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-30.98 | 2021-09-01 → 2022-08-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥0.81 | 2020-09-01 → 2021-08-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥34.31 | at 2025-08-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥54.3 | at 2024-08-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥90.89 | at 2023-08-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥113.83 | at 2022-08-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥144.84 | at 2021-08-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 55.2% | at 2025-08-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 64.9% | at 2024-08-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 72.1% | at 2023-08-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 70.8% | at 2022-08-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 74.3% | at 2021-08-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 0.6% | 2020-09-01 → 2021-08-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 19,373,720 | at 2025-08-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 19,348,720 | at 2024-08-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 17,860,720 | at 2023-08-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 17,860,720 | at 2022-08-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 17,860,720 | at 2021-08-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 14 | at 2025-08-31 | Standalone | Number of employees |
| Employees | 11 | at 2024-08-31 | Standalone | Number of employees |
| Employees | 13 | at 2023-08-31v | Standalone | Number of employees |
| Employees | 16 | at 2022-08-31v | Standalone | Number of employees |
| Employees | 17 | at 2021-08-31d | 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 · 19
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | capex | 2024-09-01 → 2025-08-31 | ¥480,000 |
| Reconciling Itemsreconciling | depreciation | 2024-09-01 → 2025-08-31 | ¥96,000 |
| Reconciling Itemsreconciling | segment assets | at 2025-08-31 | ¥532m |
| Reconciling Itemsreconciling | segment profit | 2024-09-01 → 2025-08-31 | −¥269m |
| Total Of Reportable Segments And Otherssegment total | capex | 2024-09-01 → 2025-08-31 | ¥5m |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2024-09-01 → 2025-08-31 | ¥91m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-09-01 → 2025-08-31 | ¥607m |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-09-01 → 2025-08-31 | ¥607m |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2025-08-31 | ¥692m |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-09-01 → 2025-08-31 | −¥30m |
| Reconciling Itemsreconciling | capex | 2023-09-01 → 2024-08-31 | ¥420,000 |
| Reconciling Itemsreconciling | depreciation | 2023-09-01 → 2024-08-31 | ¥3m |
| Reconciling Itemsreconciling | segment assets | at 2024-08-31 | ¥283m |
| Reconciling Itemsreconciling | segment profit | 2023-09-01 → 2024-08-31 | −¥337m |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2023-09-01 → 2024-08-31 | ¥135m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2023-09-01 → 2024-08-31 | ¥259m |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2023-09-01 → 2024-08-31 | ¥259m |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2024-08-31 | ¥1.3bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2023-09-01 → 2024-08-31 | −¥330m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,350
| Item | Context | Value | Unit |
|---|---|---|---|
| Total changes of items during the period | Prior1YearDuration_SubscriptionRightsToSharesMember | 335000 | JPY |
| Total changes of items during the period | Prior1YearDuration_NonControllingInterestsMember | 9871000 | JPY |
| Total changes of items during the period | Prior1YearDuration | -515581000 | JPY |
| Net assets | Prior1YearInstant_SubscriptionRightsToSharesMember | 335000 | JPY |
| Net assets | Prior1YearInstant_NonControllingInterestsMember | 9871000 | JPY |
| Net assets | Prior1YearInstant | 1016284000 | JPY |
| Net assets | Prior1YearInstant_CapitalStockMember | 1171470000 | JPY |
| Net assets | Prior1YearInstant_CapitalSurplusMember | 780731000 | JPY |
| Net assets | Prior1YearInstant_RetainedEarningsMember | -718609000 | JPY |
| Net assets | Prior1YearInstant_TreasuryStockMember | -227514000 | JPY |
| Net assets | Prior1YearInstant_ShareholdersEquityMember | 1006076000 | JPY |
| Issuance of new sharesexercise of subscription rights to shares | CurrentYearDuration_CapitalStockMember | 1823000 | JPY |
| Issuance of new sharesexercise of subscription rights to shares | CurrentYearDuration_CapitalSurplusMember | 1823000 | JPY |
| Issuance of new sharesexercise of subscription rights to shares | CurrentYearDuration_ShareholdersEquityMember | 3646000 | JPY |
| Profit loss attributable to owners of parent | CurrentYearDuration_RetainedEarningsMember | -315727000 | JPY |
| Profit loss attributable to owners of parent | CurrentYearDuration_ShareholdersEquityMember | -315727000 | JPY |
| Purchase of treasury stock | CurrentYearDuration_TreasuryStockMember | -123000 | JPY |
| Purchase of treasury stock | CurrentYearDuration_ShareholdersEquityMember | -123000 | JPY |
| Total changes of items during the period | CurrentYearDuration_CapitalStockMember | 1823000 | JPY |
| Total changes of items during the period | CurrentYearDuration_CapitalSurplusMember | 1823000 | JPY |
| Total changes of items during the period | CurrentYearDuration_RetainedEarningsMember | -315727000 | JPY |
| Total changes of items during the period | CurrentYearDuration_TreasuryStockMember | -123000 | JPY |
| Total changes of items during the period | CurrentYearDuration_ShareholdersEquityMember | -312205000 | JPY |
| Net assets | CurrentYearInstant_CapitalStockMember | 1173293000 | JPY |
| Net assets | CurrentYearInstant_CapitalSurplusMember | 782554000 | JPY |
| Net assets | CurrentYearInstant_RetainedEarningsMember | -1034337000 | JPY |
| Net assets | CurrentYearInstant_TreasuryStockMember | -227638000 | JPY |
| Net assets | CurrentYearInstant_ShareholdersEquityMember | 693871000 | JPY |
| Net assets | Prior1YearInstant_SubscriptionRightsToSharesMember | 335000 | JPY |
| Net assets | Prior1YearInstant_NonControllingInterestsMember | 9871000 | JPY |
| Net assets | Prior1YearInstant | 1016284000 | JPY |
| Issuance of new sharesexercise of subscription rights to shares | CurrentYearDuration | 3646000 | JPY |
| Profit loss attributable to owners of parent | CurrentYearDuration | -315727000 | JPY |
| Purchase of treasury stock | CurrentYearDuration | -123000 | JPY |
| Net changes of items other than shareholders equity | CurrentYearDuration_SubscriptionRightsToSharesMember | -46000 | JPY |
| Net changes of items other than shareholders equity | CurrentYearDuration_NonControllingInterestsMember | -8285000 | JPY |
| Net changes of items other than shareholders equity | CurrentYearDuration | -8331000 | JPY |
| Total changes of items during the period | CurrentYearDuration_SubscriptionRightsToSharesMember | -46000 | JPY |
| Total changes of items during the period | CurrentYearDuration_NonControllingInterestsMember | -8285000 | JPY |
| Total changes of items during the period | CurrentYearDuration | -320537000 | JPY |
| Net assets | CurrentYearInstant_SubscriptionRightsToSharesMember | 289000 | JPY |
| Net assets | CurrentYearInstant_NonControllingInterestsMember | 1585000 | JPY |
| Net assets | CurrentYearInstant | 695747000 | JPY |
| Income before income taxes | Prior1YearDuration | -741469000 | JPY |
| Income before income taxes | CurrentYearDuration | -322530000 | JPY |
| Depreciation and amortization ope cf | Prior1YearDuration | 137544000 | JPY |
| Depreciation and amortization ope cf | CurrentYearDuration | 91021000 | JPY |
| Impairment loss ope cf | Prior1YearDuration | 68079000 | JPY |
| Impairment loss ope cf | CurrentYearDuration | 4811000 | JPY |
| Amortization of goodwill ope cf | Prior1YearDuration | 10614000 | 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 |
| 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 |