Tokyo Tape
Sign in
← BrainPad

Annual report

3655.TEDINET S100WQYI
Period2024-07-01 → 2025-06-30
Filed2025-09-25
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 136
MetricValuePeriodScopeSource row
Revenue¥11.8bn2024-07-01 → 2025-06-30Cons.Net sales
Revenue¥10.6bn2023-07-01 → 2024-06-30Cons.Net sales
Revenue¥9.8bn2022-07-01 → 2023-06-30vCons.Net sales (5-year summary)
Revenue¥7.1bn2020-07-01 → 2021-06-30dCons.Net sales (5-year summary)
Operating income¥1.6bn2024-07-01 → 2025-06-30Cons.Operating income
Operating income¥1.3bn2023-07-01 → 2024-06-30Cons.Operating income
Ordinary income¥1.6bn2024-07-01 → 2025-06-30Cons.Ordinary income
Ordinary income¥1.4bn2023-07-01 → 2024-06-30Cons.Ordinary income
Ordinary income¥752m2022-07-01 → 2023-06-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥884m2020-07-01 → 2021-06-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥1.6bn2024-07-01 → 2025-06-30Cons.Income before income taxes
Profit before tax¥1.4bn2023-07-01 → 2024-06-30Cons.Income before income taxes
Net income (owners)¥1.1bn2024-07-01 → 2025-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥909m2023-07-01 → 2024-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥515m2022-07-01 → 2023-06-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥601m2020-07-01 → 2021-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥1.1bn2024-07-01 → 2025-06-30Cons.Profit loss
Net income¥909m2023-07-01 → 2024-06-30Cons.Profit loss
Total assets¥7.5bnat 2025-06-30Cons.Assets
Total assets¥7.3bnat 2024-06-30Cons.Assets
Total assets¥6.5bnat 2023-06-30vCons.Total assets (5-year summary)
Total assets¥5.8bnat 2021-06-30dCons.Total assets (5-year summary)
Total liabilities¥1.8bnat 2025-06-30Cons.Liabilities
Total liabilities¥1.7bnat 2024-06-30Cons.Liabilities
Net assets / equity¥5.8bnat 2025-06-30Cons.Net assets
Net assets / equity¥5.5bnat 2024-06-30Cons.Net assets
Net assets / equity¥4.9bnat 2023-06-30vCons.Net assets
Net assets / equity¥4.7bnat 2021-06-30dCons.Net assets (5-year summary)
Cash and deposits¥3.4bnat 2025-06-30Cons.Cash and deposits
Cash and deposits¥3.4bnat 2024-06-30Cons.Cash and deposits
Cash & equivalents¥3.4bnat 2025-06-30Cons.Cash and cash equivalents
Cash & equivalents¥3.4bnat 2024-06-30Cons.Cash and cash equivalents
Cash & equivalents¥2.5bnat 2023-06-30vCons.Cash and cash equivalents
Cash & equivalents¥3.4bnat 2021-06-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.4bn2024-07-01 → 2025-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥1.5bn2023-07-01 → 2024-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥890m2022-07-01 → 2023-06-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥780m2020-07-01 → 2021-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥440m2024-07-01 → 2025-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥318m2023-07-01 → 2024-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥788m2022-07-01 → 2023-06-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥378m2020-07-01 → 2021-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥871m2024-07-01 → 2025-06-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥372m2023-07-01 → 2024-06-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥503m2022-07-01 → 2023-06-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥44m2020-07-01 → 2021-06-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥49.812024-07-01 → 2025-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥42.252023-07-01 → 2024-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥23.722022-07-01 → 2023-06-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥272020-07-01 → 2021-06-30dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥275.98at 2025-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥258.44at 2024-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥227.98at 2023-06-30vCons.Net assets per share (5-year summary)
Net assets per share¥209.61at 2021-06-30dCons.Net assets per share (5-year summary)
Equity ratio76.7%at 2025-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio76.3%at 2024-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio75.1%at 2023-06-30vCons.Equity to asset ratio (5-year summary)
Equity ratio80.9%at 2021-06-30dCons.Equity to asset ratio (5-year summary)
ROE18.8%2024-07-01 → 2025-06-30Cons.Rate of return on equity (5-year summary)
ROE17.4%2023-07-01 → 2024-06-30Cons.Rate of return on equity (5-year summary)
ROE10.6%2022-07-01 → 2023-06-30vCons.Rate of return on equity (5-year summary)
ROE13.8%2020-07-01 → 2021-06-30dCons.Rate of return on equity (5-year summary)
Employees589at 2025-06-30Cons.Number of employees
Employees545at 2024-06-30Cons.Number of employees
Employees590at 2023-06-30vCons.Number of employees
Employees429at 2021-06-30dCons.Number of employees
Revenue¥11.1bn2024-07-01 → 2025-06-30StandaloneNet sales
Revenue¥10.0bn2023-07-01 → 2024-06-30StandaloneNet sales
Revenue¥9.5bn2022-07-01 → 2023-06-30vStandaloneNet sales (5-year summary)
Revenue¥8.6bn2021-07-01 → 2022-06-30vStandaloneNet sales (5-year summary)
Revenue¥7.1bn2020-07-01 → 2021-06-30dStandaloneNet sales (5-year summary)
Operating income¥1.4bn2024-07-01 → 2025-06-30StandaloneOperating income
Operating income¥1.3bn2023-07-01 → 2024-06-30StandaloneOperating income
Ordinary income¥1.5bn2024-07-01 → 2025-06-30StandaloneOrdinary income
Ordinary income¥1.3bn2023-07-01 → 2024-06-30StandaloneOrdinary income
Ordinary income¥830m2022-07-01 → 2023-06-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.2bn2021-07-01 → 2022-06-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥889m2020-07-01 → 2021-06-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.5bn2024-07-01 → 2025-06-30StandaloneIncome before income taxes
Profit before tax¥1.4bn2023-07-01 → 2024-06-30StandaloneIncome before income taxes
Net income¥1.0bn2024-07-01 → 2025-06-30StandaloneProfit loss
Net income¥950m2023-07-01 → 2024-06-30StandaloneProfit loss
Net income¥596m2022-07-01 → 2023-06-30vStandaloneNet income loss (5-year summary)
Net income¥803m2021-07-01 → 2022-06-30vStandaloneNet income loss (5-year summary)
Net income¥538m2020-07-01 → 2021-06-30dStandaloneNet income loss (5-year summary)
Total assets¥7.5bnat 2025-06-30StandaloneAssets
Total assets¥7.2bnat 2024-06-30StandaloneAssets
Total assets¥6.5bnat 2023-06-30vStandaloneTotal assets (5-year summary)
Total assets¥6.1bnat 2022-06-30vStandaloneTotal assets (5-year summary)
Total assets¥5.8bnat 2021-06-30dStandaloneTotal assets (5-year summary)
Total liabilities¥1.6bnat 2025-06-30StandaloneLiabilities
Total liabilities¥1.6bnat 2024-06-30StandaloneLiabilities
Net assets / equity¥5.9bnat 2025-06-30StandaloneNet assets
Net assets / equity¥5.7bnat 2024-06-30StandaloneNet assets
Net assets / equity¥5.0bnat 2023-06-30vStandaloneNet assets
Net assets / equity¥4.8bnat 2022-06-30vStandaloneNet assets (5-year summary)
Net assets / equity¥4.7bnat 2021-06-30dStandaloneNet assets (5-year summary)
Cash and deposits¥2.9bnat 2025-06-30StandaloneCash and deposits
Cash and deposits¥3.0bnat 2024-06-30StandaloneCash and deposits
Cash & equivalents¥2.9bnat 2022-06-30vStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥1.1bn2021-07-01 → 2022-06-30vStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥949m2021-07-01 → 2022-06-30vStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥699m2021-07-01 → 2022-06-30vStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥48.352024-07-01 → 2025-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥44.122023-07-01 → 2024-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥27.472022-07-01 → 2023-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥36.532021-07-01 → 2022-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥24.142020-07-01 → 2021-06-30dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥82024-07-01 → 2025-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥82023-07-01 → 2024-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥82022-07-01 → 2023-06-30vStandaloneDividend paid per share (5-year summary)
Net assets per share¥280.32at 2025-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥264.12at 2024-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥231.77at 2023-06-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥221.07at 2022-06-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥209.98at 2021-06-30dStandaloneNet assets per share (5-year summary)
Equity ratio78.2%at 2025-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio78.3%at 2024-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio77.0%at 2023-06-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio78.8%at 2022-06-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio80.9%at 2021-06-30dStandaloneEquity to asset ratio (5-year summary)
ROE17.9%2024-07-01 → 2025-06-30StandaloneRate of return on equity (5-year summary)
ROE17.9%2023-07-01 → 2024-06-30StandaloneRate of return on equity (5-year summary)
ROE12.1%2022-07-01 → 2023-06-30vStandaloneRate of return on equity (5-year summary)
ROE16.9%2021-07-01 → 2022-06-30vStandaloneRate of return on equity (5-year summary)
ROE12.2%2020-07-01 → 2021-06-30dStandaloneRate of return on equity (5-year summary)
Shares issued22,300,596at 2025-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued22,300,596at 2024-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued22,300,596at 2023-06-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued22,300,596at 2022-06-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued7,433,532at 2021-06-30dStandaloneTotal number of issued shares (5-year summary)
Employees564at 2025-06-30StandaloneNumber of employees
Employees528at 2024-06-30StandaloneNumber of employees
Employees577at 2023-06-30vStandaloneNumber of employees
Employees503at 2022-06-30vStandaloneNumber of employees
Employees427at 2021-06-30dStandaloneNumber 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.

Segments · 11
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2024-07-01 → 2025-06-30−¥600,000
Reconciling Itemsreconcilingrevenue intersegment2024-07-01 → 2025-06-30−¥600,000
Reconciling Itemsreconcilingsegment profit2024-07-01 → 2025-06-30−¥2.9bn
—segment totalrevenue2024-07-01 → 2025-06-30¥11.8bn
—segment totalrevenue external2024-07-01 → 2025-06-30¥11.8bn
—segment totalrevenue intersegment2024-07-01 → 2025-06-30¥600,000
—segment totalsegment profit2024-07-01 → 2025-06-30¥4.4bn
Reconciling Itemsreconcilingsegment profit2023-07-01 → 2024-06-30−¥2.3bn
—segment totalrevenue2023-07-01 → 2024-06-30¥10.6bn
—segment totalrevenue external2023-07-01 → 2024-06-30¥10.6bn
—segment totalsegment profit2023-07-01 → 2024-06-30¥3.7bn

Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.

All source rows · 1,356
ItemContextValueUnit
Investments and other assetsPrior1YearInstant973039000JPY
Investments and other assetsCurrentYearInstant1257411000JPY
Noncurrent assetsPrior1YearInstant2217728000JPY
Noncurrent assetsCurrentYearInstant2267241000JPY
AssetsPrior1YearInstant7257719000JPY
AssetsCurrentYearInstant7518783000JPY
Accounts payable tradePrior1YearInstant116430000JPY
Accounts payable tradeCurrentYearInstant131790000JPY
Accounts payable otherPrior1YearInstant318329000JPY
Accounts payable otherCurrentYearInstant279123000JPY
Accrued expensesPrior1YearInstant230904000JPY
Accrued expensesCurrentYearInstant152181000JPY
Income taxes payablePrior1YearInstant329367000JPY
Income taxes payableCurrentYearInstant365108000JPY
Contract liabilitiesPrior1YearInstant196318000JPY
Contract liabilitiesCurrentYearInstant243135000JPY
Provision for bonusesPrior1YearInstant105557000JPY
Provision for bonusesCurrentYearInstant161681000JPY
Provision for directors bonusesPrior1YearInstant－JPY
Provision for directors bonusesCurrentYearInstant9992000JPY
Provision for loss on order received clPrior1YearInstant－JPY
Provision for loss on order received clCurrentYearInstant6130000JPY
Other clPrior1YearInstant208910000JPY
Other clCurrentYearInstant207529000JPY
Current liabilitiesPrior1YearInstant1505818000JPY
Current liabilitiesCurrentYearInstant1556672000JPY
Asset retirement obligations nclPrior1YearInstant148261000JPY
Asset retirement obligations nclCurrentYearInstant148558000JPY
Deferred tax liabilitiesPrior1YearInstant69078000JPY
Deferred tax liabilitiesCurrentYearInstant47823000JPY
Noncurrent liabilitiesPrior1YearInstant217340000JPY
Noncurrent liabilitiesCurrentYearInstant196382000JPY
LiabilitiesPrior1YearInstant1723159000JPY
LiabilitiesCurrentYearInstant1753054000JPY
Capital stockPrior1YearInstant597809000JPY
Capital stockCurrentYearInstant597809000JPY
Capital surplusPrior1YearInstant574509000JPY
Capital surplusCurrentYearInstant574509000JPY
Retained earningsPrior1YearInstant5487148000JPY
Retained earningsCurrentYearInstant6362645000JPY
Treasury stockPrior1YearInstant-1127604000JPY
Treasury stockCurrentYearInstant-1776699000JPY
Shareholders equityPrior1YearInstant5531863000JPY
Shareholders equityCurrentYearInstant5758265000JPY
Valuation difference on available for sale securitiesPrior1YearInstant2696000JPY
Valuation difference on available for sale securitiesCurrentYearInstant7462000JPY
Valuation and translation adjustmentsPrior1YearInstant2696000JPY
Valuation and translation adjustmentsCurrentYearInstant7462000JPY
Net assetsPrior1YearInstant5534559000JPY
Net assetsCurrentYearInstant5765728000JPY

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 identityconsolidated 2024-06-30pass rounding
balance sheet identityconsolidated 2025-06-30pass rounding
balance sheet identitynon_consolidated 2024-06-30pass
balance sheet identitynon_consolidated 2025-06-30pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-06-30pass
statement vs summary · net assetsconsolidated 2024-06-30pass
statement vs summary · net assetsconsolidated 2025-06-30pass
statement vs summary · net assetsnon_consolidated 2023-06-30pass
statement vs summary · net assetsnon_consolidated 2024-06-30pass
statement vs summary · net assetsnon_consolidated 2025-06-30pass
statement vs summary · net income attributable to parentconsolidated 2023-07-01/2024-06-30pass
statement vs summary · net income attributable to parentconsolidated 2024-07-01/2025-06-30pass
statement vs summary · operating cash flowconsolidated 2023-07-01/2024-06-30pass
statement vs summary · operating cash flowconsolidated 2024-07-01/2025-06-30pass
statement vs summary · revenueconsolidated 2023-07-01/2024-06-30pass
statement vs summary · revenueconsolidated 2024-07-01/2025-06-30pass
statement vs summary · revenuenon_consolidated 2023-07-01/2024-06-30pass
statement vs summary · revenuenon_consolidated 2024-07-01/2025-06-30pass
statement vs summary · total assetsconsolidated 2024-06-30pass
statement vs summary · total assetsconsolidated 2025-06-30pass
statement vs summary · total assetsnon_consolidated 2024-06-30pass
statement vs summary · total assetsnon_consolidated 2025-06-30pass