Annual report
3653.TEDINET S100XHZH
Period2024-11-01 → 2025-10-31
Filed2026-01-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 135
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥3.4bn | 2024-11-01 → 2025-10-31 | Cons. | Net sales |
| Revenue | ¥3.3bn | 2023-11-01 → 2024-10-31 | Cons. | Net sales |
| Revenue | ¥2.4bn | 2022-11-01 → 2023-10-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥2.0bn | 2021-11-01 → 2022-10-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥1.7bn | 2020-11-01 → 2021-10-31d | Cons. | Net sales (5-year summary) |
| Operating income | ¥46m | 2024-11-01 → 2025-10-31 | Cons. | Operating income |
| Operating income | ¥257m | 2023-11-01 → 2024-10-31 | Cons. | Operating income |
| Ordinary income | ¥72m | 2024-11-01 → 2025-10-31 | Cons. | Ordinary income |
| Ordinary income | ¥298m | 2023-11-01 → 2024-10-31 | Cons. | Ordinary income |
| Ordinary income | −¥193m | 2022-11-01 → 2023-10-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥511m | 2021-11-01 → 2022-10-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥841m | 2020-11-01 → 2021-10-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥74m | 2024-11-01 → 2025-10-31 | Cons. | Income before income taxes |
| Profit before tax | ¥297m | 2023-11-01 → 2024-10-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥78m | 2024-11-01 → 2025-10-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥301m | 2023-11-01 → 2024-10-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥300m | 2022-11-01 → 2023-10-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥668m | 2021-11-01 → 2022-10-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥793m | 2020-11-01 → 2021-10-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | −¥78m | 2024-11-01 → 2025-10-31 | Cons. | Profit loss |
| Net income | ¥301m | 2023-11-01 → 2024-10-31 | Cons. | Profit loss |
| Total assets | ¥4.1bn | at 2025-10-31 | Cons. | Assets |
| Total assets | ¥4.3bn | at 2024-10-31 | Cons. | Assets |
| Total assets | ¥3.7bn | at 2023-10-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥3.9bn | at 2022-10-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥4.6bn | at 2021-10-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥526m | at 2025-10-31 | Cons. | Liabilities |
| Total liabilities | ¥622m | at 2024-10-31 | Cons. | Liabilities |
| Net assets / equity | ¥3.6bn | at 2025-10-31 | Cons. | Net assets |
| Net assets / equity | ¥3.6bn | at 2024-10-31 | Cons. | Net assets |
| Net assets / equity | ¥3.1bn | at 2023-10-31v | Cons. | Net assets |
| Net assets / equity | ¥3.4bn | at 2022-10-31v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥4.1bn | at 2021-10-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥2.5bn | at 2025-10-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥2.9bn | at 2024-10-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥2.5bn | at 2025-10-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.9bn | at 2024-10-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.7bn | at 2023-10-31v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.1bn | at 2022-10-31v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥3.4bn | at 2021-10-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥14m | 2024-11-01 → 2025-10-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥207m | 2023-11-01 → 2024-10-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥268m | 2022-11-01 → 2023-10-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥416m | 2021-11-01 → 2022-10-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥654m | 2020-11-01 → 2021-10-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥413m | 2024-11-01 → 2025-10-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥141m | 2023-11-01 → 2024-10-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥92m | 2022-11-01 → 2023-10-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥161m | 2021-11-01 → 2022-10-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥176m | 2020-11-01 → 2021-10-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥9m | 2024-11-01 → 2025-10-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥132m | 2023-11-01 → 2024-10-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥16m | 2022-11-01 → 2023-10-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥176m | 2021-11-01 → 2022-10-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥257m | 2020-11-01 → 2021-10-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-14.8 | 2024-11-01 → 2025-10-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥58.6 | 2023-11-01 → 2024-10-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-58.53 | 2022-11-01 → 2023-10-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-130.04 | 2021-11-01 → 2022-10-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-146.97 | 2020-11-01 → 2021-10-31d | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥689.14 | at 2025-10-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥696.68 | at 2024-10-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥613.93 | at 2023-10-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥662.79 | at 2022-10-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥789.09 | at 2021-10-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 87.3% | at 2025-10-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 85.4% | at 2024-10-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 84.9% | at 2023-10-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 88.1% | at 2022-10-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 91.2% | at 2021-10-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 8.8% | 2023-11-01 → 2024-10-31 | Cons. | Rate of return on equity (5-year summary) |
| Employees | 166 | at 2025-10-31 | Cons. | Number of employees |
| Employees | 162 | at 2024-10-31 | Cons. | Number of employees |
| Employees | 151 | at 2023-10-31v | Cons. | Number of employees |
| Employees | 143 | at 2022-10-31v | Cons. | Number of employees |
| Employees | 151 | at 2021-10-31d | Cons. | Number of employees |
| Revenue | ¥2.1bn | 2024-11-01 → 2025-10-31 | Standalone | Net sales |
| Revenue | ¥2.0bn | 2023-11-01 → 2024-10-31 | Standalone | Net sales |
| Revenue | ¥1.6bn | 2022-11-01 → 2023-10-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.4bn | 2021-11-01 → 2022-10-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.2bn | 2020-11-01 → 2021-10-31d | Standalone | Net sales (5-year summary) |
| Operating income | −¥63m | 2024-11-01 → 2025-10-31 | Standalone | Operating income |
| Operating income | −¥32m | 2023-11-01 → 2024-10-31 | Standalone | Operating income |
| Ordinary income | ¥121m | 2024-11-01 → 2025-10-31 | Standalone | Ordinary income |
| Ordinary income | −¥46m | 2023-11-01 → 2024-10-31 | Standalone | Ordinary income |
| Ordinary income | −¥266m | 2022-11-01 → 2023-10-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥569m | 2021-11-01 → 2022-10-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥751m | 2020-11-01 → 2021-10-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥121m | 2024-11-01 → 2025-10-31 | Standalone | Income before income taxes |
| Profit before tax | −¥47m | 2023-11-01 → 2024-10-31 | Standalone | Income before income taxes |
| Net income | ¥6m | 2024-11-01 → 2025-10-31 | Standalone | Profit loss |
| Net income | −¥37m | 2023-11-01 → 2024-10-31 | Standalone | Profit loss |
| Net income | −¥364m | 2022-11-01 → 2023-10-31v | Standalone | Net income loss (5-year summary) |
| Net income | −¥802m | 2021-11-01 → 2022-10-31v | Standalone | Net income loss (5-year summary) |
| Net income | −¥734m | 2020-11-01 → 2021-10-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥3.3bn | at 2025-10-31 | Standalone | Assets |
| Total assets | ¥3.4bn | at 2024-10-31 | Standalone | Assets |
| Total assets | ¥3.2bn | at 2023-10-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥3.5bn | at 2022-10-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥4.4bn | at 2021-10-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥246m | at 2025-10-31 | Standalone | Liabilities |
| Total liabilities | ¥395m | at 2024-10-31 | Standalone | Liabilities |
| Net assets / equity | ¥3.0bn | at 2025-10-31 | Standalone | Net assets |
| Net assets / equity | ¥3.0bn | at 2024-10-31 | Standalone | Net assets |
| Net assets / equity | ¥2.9bn | at 2023-10-31v | Standalone | Net assets |
| Net assets / equity | ¥3.2bn | at 2022-10-31v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥4.1bn | at 2021-10-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.5bn | at 2025-10-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.9bn | at 2024-10-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥1.07 | 2024-11-01 → 2025-10-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-7.15 | 2023-11-01 → 2024-10-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-71.05 | 2022-11-01 → 2023-10-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-155.94 | 2021-11-01 → 2022-10-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-135.99 | 2020-11-01 → 2021-10-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥576.18 | at 2025-10-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥572.35 | at 2024-10-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥558.95 | at 2023-10-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥621.67 | at 2022-10-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥786.61 | at 2021-10-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 92.4% | at 2025-10-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 88.3% | at 2024-10-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 89.7% | at 2023-10-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 90.6% | at 2022-10-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 94.8% | at 2021-10-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 0.1% | 2024-11-01 → 2025-10-31 | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 5,508,500 | at 2025-10-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,508,500 | at 2024-10-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,414,000 | at 2023-10-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,414,000 | at 2022-10-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,414,000 | at 2021-10-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 102 | at 2025-10-31 | Standalone | Number of employees |
| Employees | 92 | at 2024-10-31 | Standalone | Number of employees |
| Employees | 89 | at 2023-10-31v | Standalone | Number of employees |
| Employees | 82 | at 2022-10-31v | Standalone | Number of employees |
| Employees | 95 | at 2021-10-31d | 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 · 1,244
| Item | Context | Value | Unit |
|---|---|---|---|
| Intangible assets | CurrentYearInstant | 296712000 | JPY |
| Investment securities | Prior1YearInstant | 316231000 | JPY |
| Investment securities | CurrentYearInstant | 477693000 | JPY |
| Deferred tax assets | Prior1YearInstant | 26551000 | JPY |
| Deferred tax assets | CurrentYearInstant | － | JPY |
| Other ioa | Prior1YearInstant | 25880000 | JPY |
| Other ioa | CurrentYearInstant | 55527000 | JPY |
| Investments and other assets | Prior1YearInstant | 368663000 | JPY |
| Investments and other assets | CurrentYearInstant | 533220000 | JPY |
| Noncurrent assets | Prior1YearInstant | 572661000 | JPY |
| Noncurrent assets | CurrentYearInstant | 896201000 | JPY |
| Assets | Prior1YearInstant | 4262503000 | JPY |
| Assets | CurrentYearInstant | 4146046000 | JPY |
| Accounts payable trade | Prior1YearInstant | 179390000 | JPY |
| Accounts payable trade | CurrentYearInstant | 212103000 | JPY |
| Accounts payable other | Prior1YearInstant | 149497000 | JPY |
| Accounts payable other | CurrentYearInstant | 78658000 | JPY |
| Income taxes payable | Prior1YearInstant | 20201000 | JPY |
| Income taxes payable | CurrentYearInstant | 15971000 | JPY |
| Accrued expenses | Prior1YearInstant | 34490000 | JPY |
| Accrued expenses | CurrentYearInstant | 7362000 | JPY |
| Contract liabilities | Prior1YearInstant | 146349000 | JPY |
| Contract liabilities | CurrentYearInstant | 123289000 | JPY |
| Provision for directors bonuses | Prior1YearInstant | 13244000 | JPY |
| Provision for directors bonuses | CurrentYearInstant | － | JPY |
| Deposits received | Prior1YearInstant | 16733000 | JPY |
| Deposits received | CurrentYearInstant | 12991000 | JPY |
| Other cl | Prior1YearInstant | 48833000 | JPY |
| Other cl | CurrentYearInstant | 17348000 | JPY |
| Current liabilities | Prior1YearInstant | 608742000 | JPY |
| Current liabilities | CurrentYearInstant | 467725000 | JPY |
| Deferred tax liabilities | Prior1YearInstant | － | JPY |
| Deferred tax liabilities | CurrentYearInstant | 52137000 | JPY |
| Asset retirement obligations ncl | Prior1YearInstant | 2271000 | JPY |
| Asset retirement obligations ncl | CurrentYearInstant | 1252000 | JPY |
| Other ncl | Prior1YearInstant | 10756000 | JPY |
| Other ncl | CurrentYearInstant | 5262000 | JPY |
| Noncurrent liabilities | Prior1YearInstant | 13028000 | JPY |
| Noncurrent liabilities | CurrentYearInstant | 58652000 | JPY |
| Liabilities | Prior1YearInstant | 621770000 | JPY |
| Liabilities | CurrentYearInstant | 526378000 | JPY |
| Capital stock | Prior1YearInstant | 1858943000 | JPY |
| Capital stock | CurrentYearInstant | 1858943000 | JPY |
| Capital surplus | Prior1YearInstant | 1808267000 | JPY |
| Capital surplus | CurrentYearInstant | 1818720000 | JPY |
| Retained earnings | Prior1YearInstant | 190697000 | JPY |
| Retained earnings | CurrentYearInstant | 113123000 | JPY |
| Treasury stock | Prior1YearInstant | -367984000 | JPY |
| Treasury stock | CurrentYearInstant | -332749000 | JPY |
| Shareholders equity | Prior1YearInstant | 3489924000 | 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 rounding |
| 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 |