Tokyo Tape
Sign in
← Techno Mathematical

Annual report

3787.TEDINET S100W3GV
Period2024-04-01 → 2025-03-31
Filed2025-06-25
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 80
MetricValuePeriodScopeSource row
Revenue¥417m2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥528m2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥599m2022-04-01 → 2023-03-31dStandaloneNet sales (5-year summary)
Revenue¥569m2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥416m2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income−¥287m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income−¥157m2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income−¥282m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income−¥142m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income−¥43m2022-04-01 → 2023-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥68m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥243m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥282m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax−¥142m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income−¥285m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income−¥145m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income−¥46m2022-04-01 → 2023-03-31dStandaloneNet income loss (5-year summary)
Net income−¥71m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income−¥246m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥1.8bnat 2025-03-31StandaloneAssets
Total assets¥2.2bnat 2024-03-31StandaloneAssets
Total assets¥2.3bnat 2023-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.4bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.4bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥81mat 2025-03-31StandaloneLiabilities
Total liabilities¥117mat 2024-03-31StandaloneLiabilities
Net assets / equity¥1.8bnat 2025-03-31StandaloneNet assets
Net assets / equity¥2.1bnat 2024-03-31StandaloneNet assets
Net assets / equity¥2.2bnat 2023-03-31dStandaloneNet assets
Net assets / equity¥2.3bnat 2022-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥2.3bnat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥738mat 2025-03-31StandaloneCash and deposits
Cash and deposits¥946mat 2024-03-31StandaloneCash and deposits
Cash & equivalents¥638mat 2025-03-31StandaloneCash and cash equivalents
Cash & equivalents¥846mat 2024-03-31StandaloneCash and cash equivalents
Cash & equivalents¥1.1bnat 2023-03-31dStandaloneCash and cash equivalents
Cash & equivalents¥1.0bnat 2022-03-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥1.3bnat 2021-03-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow−¥203m2024-04-01 → 2025-03-31StandaloneNet cash provided by used in operating activities
Operating cash flow−¥273m2023-04-01 → 2024-03-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥71m2022-04-01 → 2023-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥231m2021-04-01 → 2022-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥143m2020-04-01 → 2021-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow¥778,0002024-04-01 → 2025-03-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥1m2023-04-01 → 2024-03-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥3m2022-04-01 → 2023-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥55m2021-04-01 → 2022-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow¥2m2020-04-01 → 2021-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥53,0002021-04-01 → 2022-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥25,0002020-04-01 → 2021-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥-109.912024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-55.752023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-17.852022-04-01 → 2023-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-27.362021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-94.82020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥679.77at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥798.5at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥850.38at 2023-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥872at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥904.65at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio95.6%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio94.7%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio95.9%at 2023-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio96.1%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio96.6%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE-14.9%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE-6.8%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
ROE-2.1%2022-04-01 → 2023-03-31dStandaloneRate of return on equity (5-year summary)
ROE-3.1%2021-04-01 → 2022-03-31dStandaloneRate of return on equity (5-year summary)
ROE-10.0%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued2,593,100at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,593,100at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,593,100at 2023-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,593,100at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,593,100at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees57at 2025-03-31StandaloneNumber of employees
Employees56at 2024-03-31StandaloneNumber of employees
Employees58at 2023-03-31dStandaloneNumber of employees
Employees57at 2022-03-31dStandaloneNumber of employees
Employees63at 2021-03-31dStandaloneNumber 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 · 747
ItemContextValueUnit
Accrued consumption taxesPrior1YearInstant_NonConsolidatedMember7295000JPY
Accrued consumption taxesCurrentYearInstant_NonConsolidatedMember8271000JPY
Advances receivedPrior1YearInstant_NonConsolidatedMember2614000JPY
Advances receivedCurrentYearInstant_NonConsolidatedMember2654000JPY
Deposits receivedPrior1YearInstant_NonConsolidatedMember4233000JPY
Deposits receivedCurrentYearInstant_NonConsolidatedMember4274000JPY
Unearned revenuePrior1YearInstant_NonConsolidatedMember19018000JPY
Unearned revenueCurrentYearInstant_NonConsolidatedMember4042000JPY
Provision for bonusesPrior1YearInstant_NonConsolidatedMember20739000JPY
Provision for bonusesCurrentYearInstant_NonConsolidatedMember21132000JPY
Current liabilitiesPrior1YearInstant_NonConsolidatedMember110141000JPY
Current liabilitiesCurrentYearInstant_NonConsolidatedMember81032000JPY
Deferred tax liabilitiesPrior1YearInstant_NonConsolidatedMember6494000JPY
Deferred tax liabilitiesCurrentYearInstant_NonConsolidatedMember－JPY
Noncurrent liabilitiesPrior1YearInstant_NonConsolidatedMember6494000JPY
Noncurrent liabilitiesCurrentYearInstant_NonConsolidatedMember－JPY
LiabilitiesPrior1YearInstant_NonConsolidatedMember116635000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember81032000JPY
Capital stockPrior1YearInstant_NonConsolidatedMember2032255000JPY
Capital stockCurrentYearInstant_NonConsolidatedMember2032255000JPY
Legal capital surplusPrior1YearInstant_NonConsolidatedMember2161255000JPY
Legal capital surplusCurrentYearInstant_NonConsolidatedMember2161255000JPY
Capital surplusPrior1YearInstant_NonConsolidatedMember2161255000JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember2161255000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember-2137584000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember-2422588000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember-2137584000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember-2422588000JPY
Treasury stockPrior1YearInstant_NonConsolidatedMember-158000JPY
Treasury stockCurrentYearInstant_NonConsolidatedMember-158000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember2055767000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember1770763000JPY
Valuation difference on available for sale securitiesPrior1YearInstant_NonConsolidatedMember14715000JPY
Valuation difference on available for sale securitiesCurrentYearInstant_NonConsolidatedMember-8153000JPY
Valuation and translation adjustmentsPrior1YearInstant_NonConsolidatedMember14715000JPY
Valuation and translation adjustmentsCurrentYearInstant_NonConsolidatedMember-8153000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember2070483000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember1762610000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember2187119000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember1843643000JPY
Net sales of finished goods rev oaPrior1YearDuration_NonConsolidatedMember527500000JPY
Net sales of finished goods rev oaCurrentYearDuration_NonConsolidatedMember414698000JPY
Net sales of goods rev oaPrior1YearDuration_NonConsolidatedMember270000JPY
Net sales of goods rev oaCurrentYearDuration_NonConsolidatedMember1890000JPY
Net salesPrior1YearDuration_NonConsolidatedMember527770000JPY
Net salesCurrentYearDuration_NonConsolidatedMember416588000JPY
Beginning finished goods cosPrior1YearDuration_NonConsolidatedMember38572000JPY
Beginning finished goods cosCurrentYearDuration_NonConsolidatedMember34960000JPY
Beginning goods cosPrior1YearDuration_NonConsolidatedMember558000JPY
Beginning goods cosCurrentYearDuration_NonConsolidatedMember558000JPY

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 2024-03-31pass rounding
balance sheet identitynon_consolidated 2025-03-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-03-31pass
statement vs summary · net assetsnon_consolidated 2024-03-31pass
statement vs summary · net assetsnon_consolidated 2025-03-31pass
statement vs summary · operating cash flownon_consolidated 2023-04-01/2024-03-31pass
statement vs summary · operating cash flownon_consolidated 2024-04-01/2025-03-31pass
statement vs summary · revenuenon_consolidated 2023-04-01/2024-03-31pass
statement vs summary · revenuenon_consolidated 2024-04-01/2025-03-31pass
statement vs summary · total assetsnon_consolidated 2024-03-31pass
statement vs summary · total assetsnon_consolidated 2025-03-31pass