Annual report
3854.TEDINET S100WVK4
Period2024-08-01 → 2025-07-31
Filed2025-10-17
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥19.3bn | 2024-08-01 → 2025-07-31 | Cons. | Net sales |
| Revenue | ¥17.5bn | 2023-08-01 → 2024-07-31 | Cons. | Net sales |
| Revenue | ¥15.9bn | 2022-08-01 → 2023-07-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥12.9bn | 2021-08-01 → 2022-07-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥13.2bn | 2020-08-01 → 2021-07-31d | Cons. | Net sales (5-year summary) |
| Operating income | ¥4.8bn | 2024-08-01 → 2025-07-31 | Cons. | Operating income |
| Operating income | ¥4.3bn | 2023-08-01 → 2024-07-31 | Cons. | Operating income |
| Ordinary income | ¥4.8bn | 2024-08-01 → 2025-07-31 | Cons. | Ordinary income |
| Ordinary income | ¥4.3bn | 2023-08-01 → 2024-07-31 | Cons. | Ordinary income |
| Ordinary income | ¥3.6bn | 2022-08-01 → 2023-07-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥2.1bn | 2021-08-01 → 2022-07-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.9bn | 2020-08-01 → 2021-07-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥4.8bn | 2024-08-01 → 2025-07-31 | Cons. | Income before income taxes |
| Profit before tax | ¥4.1bn | 2023-08-01 → 2024-07-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥3.5bn | 2024-08-01 → 2025-07-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥2.9bn | 2023-08-01 → 2024-07-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥2.5bn | 2022-08-01 → 2023-07-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥1.4bn | 2021-08-01 → 2022-07-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥1.2bn | 2020-08-01 → 2021-07-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥3.5bn | 2024-08-01 → 2025-07-31 | Cons. | Profit loss |
| Net income | ¥2.9bn | 2023-08-01 → 2024-07-31 | Cons. | Profit loss |
| Total assets | ¥15.8bn | at 2025-07-31 | Cons. | Assets |
| Total assets | ¥14.2bn | at 2024-07-31 | Cons. | Assets |
| Total assets | ¥12.1bn | at 2023-07-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥9.6bn | at 2022-07-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥8.4bn | at 2021-07-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥4.5bn | at 2025-07-31 | Cons. | Liabilities |
| Total liabilities | ¥4.5bn | at 2024-07-31 | Cons. | Liabilities |
| Net assets / equity | ¥11.3bn | at 2025-07-31 | Cons. | Net assets |
| Net assets / equity | ¥9.7bn | at 2024-07-31 | Cons. | Net assets |
| Net assets / equity | ¥7.7bn | at 2023-07-31v | Cons. | Net assets |
| Net assets / equity | ¥5.7bn | at 2022-07-31v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥4.6bn | at 2021-07-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥7.4bn | at 2025-07-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥6.7bn | at 2024-07-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥7.4bn | at 2025-07-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥6.7bn | at 2024-07-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥5.6bn | at 2023-07-31v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.6bn | at 2022-07-31v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥3.5bn | at 2021-07-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥3.4bn | 2024-08-01 → 2025-07-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥2.6bn | 2023-08-01 → 2024-07-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥3.1bn | 2022-08-01 → 2023-07-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥1.1bn | 2021-08-01 → 2022-07-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥2.0bn | 2020-08-01 → 2021-07-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥546m | 2024-08-01 → 2025-07-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥713m | 2023-08-01 → 2024-07-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥547m | 2022-08-01 → 2023-07-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥482m | 2021-08-01 → 2022-07-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥216m | 2020-08-01 → 2021-07-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥2.1bn | 2024-08-01 → 2025-07-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥902m | 2023-08-01 → 2024-07-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥526m | 2022-08-01 → 2023-07-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥466m | 2021-08-01 → 2022-07-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥552m | 2020-08-01 → 2021-07-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥141.32 | 2024-08-01 → 2025-07-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥115.36 | 2023-08-01 → 2024-07-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥98.76 | 2022-08-01 → 2023-07-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥55.04 | 2021-08-01 → 2022-07-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥48.89 | 2020-08-01 → 2021-07-31d | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥450.94 | at 2025-07-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥386.75 | at 2024-07-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥309.21 | at 2023-07-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥228.31 | at 2022-07-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥183.33 | at 2021-07-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 71.6% | at 2025-07-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 68.4% | at 2024-07-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 63.9% | at 2023-07-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 59.7% | at 2022-07-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 54.3% | at 2021-07-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 33.3% | 2024-08-01 → 2025-07-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 33.2% | 2023-08-01 → 2024-07-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 36.7% | 2022-08-01 → 2023-07-31v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 26.7% | 2021-08-01 → 2022-07-31v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 29.5% | 2020-08-01 → 2021-07-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 1,009 | at 2025-07-31 | Cons. | Number of employees |
| Employees | 938 | at 2024-07-31 | Cons. | Number of employees |
| Employees | 868 | at 2023-07-31v | Cons. | Number of employees |
| Employees | 820 | at 2022-07-31v | Cons. | Number of employees |
| Employees | 766 | at 2021-07-31d | Cons. | Number of employees |
| Revenue | ¥18.8bn | 2024-08-01 → 2025-07-31 | Standalone | Net sales |
| Revenue | ¥17.1bn | 2023-08-01 → 2024-07-31 | Standalone | Net sales |
| Revenue | ¥15.5bn | 2022-08-01 → 2023-07-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥12.6bn | 2021-08-01 → 2022-07-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥12.8bn | 2020-08-01 → 2021-07-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥4.7bn | 2024-08-01 → 2025-07-31 | Standalone | Operating income |
| Operating income | ¥4.2bn | 2023-08-01 → 2024-07-31 | Standalone | Operating income |
| Ordinary income | ¥4.7bn | 2024-08-01 → 2025-07-31 | Standalone | Ordinary income |
| Ordinary income | ¥4.2bn | 2023-08-01 → 2024-07-31 | Standalone | Ordinary income |
| Ordinary income | ¥3.5bn | 2022-08-01 → 2023-07-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥2.1bn | 2021-08-01 → 2022-07-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.8bn | 2020-08-01 → 2021-07-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥4.7bn | 2024-08-01 → 2025-07-31 | Standalone | Income before income taxes |
| Profit before tax | ¥4.0bn | 2023-08-01 → 2024-07-31 | Standalone | Income before income taxes |
| Net income | ¥3.5bn | 2024-08-01 → 2025-07-31 | Standalone | Profit loss |
| Net income | ¥2.8bn | 2023-08-01 → 2024-07-31 | Standalone | Profit loss |
| Net income | ¥2.4bn | 2022-08-01 → 2023-07-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥1.4bn | 2021-08-01 → 2022-07-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥1.2bn | 2020-08-01 → 2021-07-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥15.4bn | at 2025-07-31 | Standalone | Assets |
| Total assets | ¥13.9bn | at 2024-07-31 | Standalone | Assets |
| Total assets | ¥11.8bn | at 2023-07-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥9.3bn | at 2022-07-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥8.2bn | at 2021-07-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥4.6bn | at 2025-07-31 | Standalone | Liabilities |
| Total liabilities | ¥4.5bn | at 2024-07-31 | Standalone | Liabilities |
| Net assets / equity | ¥10.8bn | at 2025-07-31 | Standalone | Net assets |
| Net assets / equity | ¥9.4bn | at 2024-07-31 | Standalone | Net assets |
| Net assets / equity | ¥7.4bn | at 2023-07-31v | Standalone | Net assets |
| Net assets / equity | ¥5.5bn | at 2022-07-31v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥4.4bn | at 2021-07-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥6.7bn | at 2025-07-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥6.0bn | at 2024-07-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥139.85 | 2024-08-01 → 2025-07-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥112.92 | 2023-08-01 → 2024-07-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥97.6 | 2022-08-01 → 2023-07-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥54.93 | 2021-08-01 → 2022-07-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥48.03 | 2020-08-01 → 2021-07-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥50 | 2024-08-01 → 2025-07-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥41 | 2023-08-01 → 2024-07-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥31 | 2022-08-01 → 2023-07-31v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥18 | 2021-08-01 → 2022-07-31v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥17 | 2020-08-01 → 2021-07-31d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥432.19 | at 2025-07-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥374.43 | at 2024-07-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥297.51 | at 2023-07-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥220.9 | at 2022-07-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥176.38 | at 2021-07-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 70.0% | at 2025-07-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 67.6% | at 2024-07-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 63.0% | at 2023-07-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 59.4% | at 2022-07-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 54.1% | at 2021-07-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 34.2% | 2024-08-01 → 2025-07-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 33.6% | 2023-08-01 → 2024-07-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 37.7% | 2022-08-01 → 2023-07-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 27.7% | 2021-08-01 → 2022-07-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 30.1% | 2020-08-01 → 2021-07-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 25,042,528 | at 2025-07-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 25,042,528 | at 2024-07-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 25,042,528 | at 2023-07-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 25,042,528 | at 2022-07-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 25,042,528 | at 2021-07-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 992 | at 2025-07-31 | Standalone | Number of employees |
| Employees | 921 | at 2024-07-31 | Standalone | Number of employees |
| Employees | 852 | at 2023-07-31v | Standalone | Number of employees |
| Employees | 804 | at 2022-07-31v | Standalone | Number of employees |
| Employees | 752 | at 2021-07-31d | 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 · 1,386
| Item | Context | Value | Unit |
|---|---|---|---|
| Total assets (5-year summary) | Prior3YearInstant | 9576837000 | JPY |
| Total assets (5-year summary) | Prior2YearInstant | 12115327000 | JPY |
| Total assets (5-year summary) | Prior1YearInstant | 14153941000 | JPY |
| Total assets (5-year summary) | CurrentYearInstant | 15768982000 | JPY |
| Net assets per share (5-year summary) | Prior4YearInstant | 183.33 | |
| Net assets per share (5-year summary) | Prior3YearInstant | 228.31 | |
| Net assets per share (5-year summary) | Prior2YearInstant | 309.21 | |
| Net assets per share (5-year summary) | Prior1YearInstant | 386.75 | |
| Net assets per share (5-year summary) | CurrentYearInstant | 450.94 | |
| Basic earnings loss per share (5-year summary) | Prior4YearDuration | 48.89 | |
| Basic earnings loss per share (5-year summary) | Prior3YearDuration | 55.04 | |
| Basic earnings loss per share (5-year summary) | Prior2YearDuration | 98.76 | |
| Basic earnings loss per share (5-year summary) | Prior1YearDuration | 115.36 | |
| Basic earnings loss per share (5-year summary) | CurrentYearDuration | 141.32 | |
| 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 | 0.543 | |
| Equity to asset ratio (5-year summary) | Prior3YearInstant | 0.597 | |
| Equity to asset ratio (5-year summary) | Prior2YearInstant | 0.639 | |
| Equity to asset ratio (5-year summary) | Prior1YearInstant | 0.684 | |
| Equity to asset ratio (5-year summary) | CurrentYearInstant | 0.716 | |
| Rate of return on equity (5-year summary) | Prior4YearDuration | 0.295 | |
| Rate of return on equity (5-year summary) | Prior3YearDuration | 0.267 | |
| Rate of return on equity (5-year summary) | Prior2YearDuration | 0.367 | |
| Rate of return on equity (5-year summary) | Prior1YearDuration | 0.332 | |
| Rate of return on equity (5-year summary) | CurrentYearDuration | 0.333 | |
| Price earnings ratio (5-year summary) | Prior4YearDuration | 29.3 | |
| Price earnings ratio (5-year summary) | Prior3YearDuration | 29.9 | |
| Price earnings ratio (5-year summary) | Prior2YearDuration | 26.3 | |
| Price earnings ratio (5-year summary) | Prior1YearDuration | 23.4 | |
| Price earnings ratio (5-year summary) | CurrentYearDuration | 20.0 | |
| Net cash provided by used in operating activities (5-year summary) | Prior4YearDuration | 2027276000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior3YearDuration | 1134153000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior2YearDuration | 3073305000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior1YearDuration | 2637990000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | CurrentYearDuration | 3366167000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior4YearDuration | -216209000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior3YearDuration | -482289000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior2YearDuration | -547415000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior1YearDuration | -712690000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | CurrentYearDuration | -546114000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior4YearDuration | -551787000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior3YearDuration | -465636000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior2YearDuration | -526212000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior1YearDuration | -901934000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | CurrentYearDuration | -2080908000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior4YearInstant | 3453946000 | 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 |
| 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 |